{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Input","Output","CARE-FERA","TBL-DR","DR-CALC ","GR-CALC","TAX CALC","MISC-tbls","FAQs"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":391,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":324,"n_cols":27,"rows_kept":324,"cut":false,"hidden":false,"merged":[[159,6,159,9],[318,3,318,4],[318,6,318,7],[318,9,318,10],[323,3,323,4],[323,6,323,7],[323,9,323,10],[320,3,320,4],[320,6,320,7],[320,9,320,10],[321,3,321,4],[321,6,321,7],[321,9,321,10],[322,3,322,4],[322,6,322,7],[322,9,322,10],[314,3,314,4],[314,6,314,7],[314,9,314,10],[315,3,315,4],[315,6,315,7],[315,9,315,10],[316,3,316,4],[316,6,316,7],[316,9,316,10],[309,3,309,4],[309,6,309,7],[309,9,309,10],[311,3,311,4],[311,6,311,7],[311,9,311,10],[313,3,313,4],[313,6,313,7],[313,9,313,10],[306,3,306,4],[306,6,306,7],[306,9,306,10],[307,3,307,4],[307,6,307,7],[307,9,307,10],[308,3,308,4],[308,6,308,7],[308,9,308,10],[302,1,303,1],[302,3,303,4],[302,6,303,7],[302,9,303,10],[304,3,304,4],[304,6,304,7],[304,9,304,10],[120,6,120,7],[122,6,122,7],[123,6,123,7],[126,6,126,14],[122,3,122,4],[123,3,123,4],[124,3,124,4],[126,3,126,4],[170,3,170,4],[168,1,168,4],[120,3,120,4],[159,1,159,4],[301,1,301,4],[277,1,277,4],[169,3,169,4],[182,3,182,4],[184,3,184,4],[67,11,67,14],[120,9,120,10],[117,6,117,7],[99,6,100,7],[103,6,103,7],[104,6,104,7],[105,6,105,7],[115,9,115,10],[106,6,106,7],[117,9,117,10],[118,9,118,10],[119,9,119,10],[108,9,108,10],[110,9,110,10],[111,9,111,10],[112,9,112,10],[113,9,113,10],[103,9,103,10],[104,9,104,10],[105,9,105,10],[106,9,106,10],[118,6,118,7],[119,6,119,7],[67,6,67,9],[3,0,3,5],[16,0,16,5],[34,0,34,5],[28,3,28,5],[30,3,31,5],[54,4,54,5],[51,0,51,5],[52,0,52,5],[53,1,53,3],[53,4,53,5],[54,1,54,3],[11,3,11,5],[7,3,9,5],[18,3,20,5],[57,0,57,5],[58,0,58,5],[56,0,56,5],[67,1,67,4],[99,9,100,10],[98,1,98,4],[111,3,111,4],[101,9,101,10],[119,3,119,4],[88,1,88,4],[96,0,96,4],[81,1,81,4],[108,6,108,7],[110,6,110,7],[111,6,111,7],[112,6,112,7],[113,6,113,7],[115,6,115,7],[101,6,101,7],[101,3,101,4],[110,3,110,4],[99,1,100,1],[113,3,113,4],[99,3,100,4],[108,3,108,4],[115,3,115,4],[112,3,112,4],[103,3,103,4],[104,3,104,4],[105,3,105,4],[106,3,106,4],[136,1,136,4],[146,1,146,4],[117,3,117,4],[129,1,129,4],[127,3,127,4],[181,3,181,4],[172,3,172,4],[173,3,173,4],[174,3,174,4],[175,3,175,4],[118,3,118,4],[199,1,199,4],[186,3,186,4],[187,3,187,4],[188,3,188,4],[189,3,189,4],[179,3,179,4],[180,3,180,4],[191,1,191,4],[177,3,177,4],[268,1,268,4],[265,3,265,4],[263,3,263,4],[228,1,228,4],[213,1,213,4],[232,3,232,4],[266,3,266,4],[262,3,262,4],[261,3,261,4],[248,1,248,4],[238,1,238,4],[229,3,229,4],[260,1,260,4],[233,3,233,4],[220,1,220,4],[230,3,230,4]]}
[]
[]
[]
["Tenant Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is Tenant ?"]
[]
["Account ID",null,null,"Rates updated 7-6-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"None"]
["Tenant Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"CARE"]
["Address",null,null,"To make sure your tenant bill is accurate, please confirm the selections in the drop down menu on the left. For help, check the guide.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"FERA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"DRAH"]
[]
[null,null,null,"sdge.com/MHP-guide",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is tenant located?"]
["Applicable Assistance Discounts",null,"Please make selection.","Select CARE or FERA where applicable. If the tenant is not enorlled in CARE or FERA and your bill includes DRAH Base Services Charges, select \"DRAH\". Otherwise, choose \"None\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Inside SD City Lmts"]
["Mobile Home Park Location",null,"Please make selection.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Outside SD City Lmts"]
["Type of Tenant Service ",null,"Please make selection.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Inside Chula Vista City Lmts"]
["City Location",null,"Please make selection."]
[]
["Electric Meter Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E -Medical Baseline Allowances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Billing Date Range",null,null,"Disclaimer: If your electricity generation is provided by a Community Choice Aggregator (CCA), SDG&E generation prices are used as a proxy in this calculator.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["Start Date",null,"  Days billed exceed utility's standand. Check dates.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
["End Date ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
["Tenant Meter Reads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
["Start Read",null,"Start read exceeds end read. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline - Location"]
["End Read",null,"If reads cross 0, check box.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Coastal"]
[null,null,null,null,{"$f":"IF(E24=TRUE,CONCATENATE(\"Total kWh billed is \",Total_kWh_DR,\"\"))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Mountain"]
["Number of Medical Baseline Allowances",null,"Please make selection.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Desert"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Inland"]
["Number of Days Billed",{"$f":"'DR-CALC '!F16","v":0}]
[null,null,null,"About the percentage of power supplied by the DWR"]
["DWR Percentage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Availability"]
["   1 - 28 days",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas & Electric Baseline"]
["29 - 35 days",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only Electric Baseline"]
[]
[]
["Gas Meter Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E -Medical Baseline Allowances"]
[]
[]
[]
["Billing Date Range"]
["Start Date"]
["End Date "]
["Tenant Meter Reads"]
["Start Read",null,"Start read exceeds End read. "]
["End Read",null,"If reads cross 0, check box."]
[null,null,null,null,{"$f":"IF(E43=TRUE,CONCATENATE(\"Total kWh billed is \",BilledTherms),\"\")","v":""}]
["Number of Medical Baseline Allowances",null,"Please make selection."]
[]
["Therm Multiplier",null,"Please make selection.","More about Therm Factor."]
[]
["Add $.21 Inspection Fee",false,null,"What is the Gas Safety Inspection Surcharge?"]
[]
["Miscellaneous Charge or Credit"]
["The free-form fields below are provided to add miscellaneous charges or credits to the tenant's bill. \nAdd a negative sign for credit amounts.  Example:   -10.23"]
["Charge or Credit Description & Amount"]
["Charge or Credit Description & Amount"]
[]
["Pricing Information"]
["IMPORTANT!\nRefer to your Mobile Home Billing Packet to determine if you need to update \nthe billing factor pricing information below."]
["Gas Pricing"]
[]
["Effective","Baseline",null,"Non-Baseline"]
["Date","Sch. GTC","Sch. GPC","Sch. GTC","Sch. GPC"]
["2026-04-01",2.0048900000000001,0.16874,2.3783200000000004,0.16874]
["2026-05-01",2.0048900000000001,0.15947,2.3783200000000004,0.15947]
["2026-06-01",2.0048900000000001,0.26780999999999999,2.3783200000000004,0.26780999999999999]
["2026-07-01",1.9736899999999997,0.32485000000000003,2.3420100000000001,0.32485000000000003]
[]
[null,"GAS   G-PPP",null,null,null,null,"GAS   Min Charge",null,null,null,null,"GAS   GHG"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-01-01",null,null,null,"Rate Effective Dates  \n(Oldest to Newest)","2017-05-01",null,null,null,null,"2025-01-01"]
["CARE",7.7049999999999993E-2,null,null,null,null,9.8629999999999995E-2,null,null,null,null,-54.21]
["Non-CARE",0.11541]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01",null,null,null,null,"2020-05-01",null,null,null,null,"2026-01-01"]
["CARE",9.6519999999999995E-2,null,null,null,null,0.13150999999999999,null,null,null,null,-32.58]
["Non-CARE",0.14754]
[]
[]
[]
[]
[]
[]
[null,"G-PUC"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-01-01"]
[null,2.5000000000000001E-3]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[null,3.5000000000000001E-3]
[]
[null,"G-CSI"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-02-01"]
[null,-3.3E-4]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[null,-1.6000000000000001E-4]
[]
[]
["Electric Pricing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E -Medical Baseline Allowances"]
[]
[null,"Residential Customer Rate Information Schedule DR"]
[null,"Electric Schedule DR\nUDC DR Prices",null,"Electric Schedule DR-LI\nUDC DRLI Prices",null,null,"Electric Schedule DR\nUDC MED Prices",null,null,"Electric Schedule DR\nUDC CARE/MED Prices"]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01",null,{"$f":"B102","v":"2026-01-01"},null,null,{"$f":"UDC_DR_Date1","v":"2026-01-01"},null,null,{"$f":"UDC_DR_Date1","v":"2026-01-01"}]
[]
["Baseline",0.23196999999999998,null,{"$f":"UDC_DR_Price1_BL","v":0.23196999999999998},null,null,0.18151999999999999,null,null,{"$f":"UDC_MED_Price1_BL","v":0.18151999999999999}]
["101% - 130%",0.23196999999999998,null,{"$f":"UDC_DR_Price1_130","v":0.23196999999999998},null,null,0.18151999999999999,null,null,{"$f":"UDC_MED_Price1_130","v":0.18151999999999999}]
["130% - 400%",0.34100999999999998,null,{"$f":"UDC_DR_Price1_200","v":0.34100999999999998},null,null,0.25352999999999998,null,null,{"$f":"UDC_MED_Price1_200","v":0.25352999999999998}]
["Above 400%",0.34100999999999998,null,{"$f":"UDC_DR_Price1_over","v":0.34100999999999998},null,null,0.25352999999999998,null,null,{"$f":"UDC_MED_Price1_over","v":0.25352999999999998}]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-04-01",null,{"$f":"B109","v":"2026-04-01"},null,null,{"$f":"UDC_DR_Date2","v":"2026-04-01"},null,null,{"$f":"UDC_DR_Date2","v":"2026-04-01"}]
[]
["Baseline",0.23169000000000001,null,{"$f":"UDC_DR_Price2_BL","v":0.23169000000000001},null,null,0.12975,null,null,{"$f":"UDC_MED_Price2_BL","v":0.12975}]
["101% - 130%",0.23168999999999995,null,{"$f":"UDC_DR_Price2_130","v":0.23168999999999995},null,null,0.12975,null,null,{"$f":"UDC_MED_Price2_130","v":0.12975}]
["130% - 400%",0.34060999999999997,null,{"$f":"UDC_DR_Price2_200","v":0.34060999999999997},null,null,0.21078,null,null,{"$f":"UDC_MED_Price2_200","v":0.21078}]
["Above 400%",0.34060999999999997,null,{"$f":"UDC_DR_Price2_over","v":0.34060999999999997},null,null,0.21078,null,null,{"$f":"UDC_MED_Price2_over","v":0.21078}]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-06-01",null,{"$f":"B116","v":"2026-06-01"},null,null,{"$f":"UDC_DR_Date3","v":"2026-06-01"},null,null,{"$f":"UDC_DR_Date3","v":"2026-06-01"}]
[]
["Baseline",0.22284999999999996,null,{"$f":"UDC_DR_Price3_BL","v":0.22284999999999996},null,null,0.22284999999999996,null,null,{"$f":"UDC_MED_Price3_BL","v":0.22284999999999996}]
["101% - 130%",0.22284999999999996,null,{"$f":"UDC_DR_Price3_130","v":0.22284999999999996},null,null,0.22284999999999996,null,null,{"$f":"UDC_MED_Price3_130","v":0.22284999999999996}]
["130% - 400%",0.32947999999999994,null,{"$f":"UDC_DR_Price3_200","v":0.32947999999999994},null,null,0.32947999999999994,null,null,{"$f":"UDC_MED_Price3_200","v":0.32947999999999994}]
["Above 400%",0.32947999999999994,null,{"$f":"UDC_DR_Price3_over","v":0.32947999999999994},null,null,0.32947999999999994,null,null,{"$f":"UDC_MED_Price3_over","v":0.32947999999999994}]
[]
[null,"Minimum Charge",null,"Mininum Charge (CARE)",null,null,"BSC Charge Effective date"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-06-01",null,"2025-06-01",null,null,"2025-10-01"]
["Price",0.40200000000000002,null,0.20100000000000001]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2025-10-01",null,"2025-10-01",null,null,"Base Service Charge"]
["Price",0,null,0,null,null,"Rate Effective Dates  \n(Oldest to Newest)",null,"2018-01-01","2025-10-01","2026-01-01"]
[null,null,null,null,null,null,"None",1,0,0.79342999999999997,0.79342999999999997]
[null,"Dept of Water Resources Bond Charge - DWR-BC + WFF-NBC",null,null,null,null,"CARE",2,0,0.19711999999999999,0.19713]
["Rate Effective Dates  \n(Oldest to Newest)","2025-02-01",null,null,null,null,"FERA",3,0,0.39688000000000001,0.39688000000000001]
["Price",5.9500000000000004E-3,null,null,null,null,"DRAH",4,0,0.39688000000000001,0.39688000000000001]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01",null,"DWR-BC+WFF-NBC"]
["Price",5.9100000000000003E-3,null,{"$f":"0+0.00591","v":5.9100000000000003E-3},"HARD Coded so update the WFF in this cell"]
[]
[null,"Care Discount"]
["Rate Effective Dates  \n(Oldest to Newest)","2024-10-01","2025-01-01","2025-02-01"]
["Price",-0.31753999999999999,-0.35,-0.35,"Must be a NEGATIVE value"]
[]
[]
[]
[]
[]
[]
[]
[null,"Care/MED Discount"]
["Rate Effective Dates  \n(Oldest to Newest)","2020-04-01","2025-01-01","2025-02-01"]
["Baseline Energy Price",-0.21,-0.35,-0.35,"Must be a NEGATIVE value"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FERA Discount",null,null,null,null,"Medical Discount"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-06-01",null,null,null,"Rate Effective Dates  \n(Oldest to Newest)","2020-01-01"]
["Price",-0.17974000000000001,null,null,null,"Price",0]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2025-10-01",null,null,null,"Rate Effective Dates  \n(Oldest to Newest)","2026-04-01"]
["Price",-0.18,"Must be a NEGATIVE value",null,null,"Price",-0.21640000000000001,"Must be a NEGATIVE value"]
[]
[]
[]
[null,"EECC - Commodity"]
[null,"EECC DR Prices",null,"EECC DR-LI Prices"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-11-01",null,{"$f":"B171","v":"2025-11-01"}]
[]
["Baseline",9.6360000000000001E-2,null,9.6360000000000001E-2]
["101% - 130%",9.6360000000000001E-2,null,9.6360000000000001E-2]
["130% - 200%",9.6360000000000001E-2,null,9.6360000000000001E-2]
["Above 400%",9.6360000000000001E-2,null,9.6360000000000001E-2]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01",null,{"$f":"B178","v":"2026-01-01"}]
[]
["Baseline",0.18296000000000001,null,0.18296000000000001]
["101% - 130%",0.18296000000000001,null,0.18296000000000001]
["130% - 200%",0.18296000000000001,null,0.18296000000000001]
["Above 400%",0.18296000000000001,null,0.18296000000000001]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-04-01",null,{"$f":"B185","v":"2026-04-01"}]
[]
["Baseline",0.18274000000000001,null,0.18274000000000001]
["101% - 130%",0.18274000000000001,null,0.18274000000000001]
["130% - 200%",0.18274000000000001,null,0.18274000000000001]
["Above 400%",0.18274000000000001,null,0.18274000000000001]
[]
[null,"CA Climate Credit",null,null,"FERA"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-02-01"]
[null,-81.38]
[null,null,"Enter as a credit. Use a minus before the amount."]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[null,-49.36]
[]
[]
[null,"California Solar Initiative + Surcharge for CARE"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-10-01"]
[null,0]
[null,null,"Enter as a credit. Use a minus before the amount."]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[null,-8.6400000000000001E-3]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"California Solar Initiative - no longer in use"]
["Rate Effective Dates  \n(Oldest to Newest)","2018-01-01"]
[null,-6.4999999999999997E-4]
[null,null,"Enter as a credit. Use a minus before the amount."]
["Rate Effective Dates  \n(Oldest to Newest)","2018-07-01"]
[null,0]
[]
[null,"California Solar Initiative for FERA"]
["Rate Effective Dates  \n(Oldest to Newest)","2018-07-01"]
[null,-1.3999999999999999E-4]
[null,null,"Enter as a credit. Use a minus before the amount."]
["Rate Effective Dates  \n(Oldest to Newest)","2020-01-01"]
[null,0]
[]
[]
[null,"DWR Price / DWR Revenue Adjustment Credit"]
["Rate Effective Dates  \n(Oldest to Newest)","2020-01-01",null,"2020-01-01"]
[null,-8.0000000000000007E-5,null,-8.0000000000000007E-5]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2021-02-01",null,{"$f":"DWRdate2","v":"2021-02-01"}]
[null,0,null,0]
[]
[]
[]
[]
[null,"E-PUC"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-01-01"]
[null,8.0000000000000004E-4]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[null,1E-3]
[]
[]
[]
[]
[null,"E-State Surcharge"]
["Rate Effective Dates  \n(Oldest to Newest)","2011-01-01"]
[null,2.9E-4]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2019-01-01"]
[null,2.9999999999999997E-4]
[]
[]
[]
[]
[]
[]
[null,"San Diego Franchise Fee Differential"]
[null,"Electric",null,"Gas"]
["Rate Effective Dates  \n(Oldest to Newest)","1995-05-01",null,"1995-05-01"]
[null,1.9E-2,null,0.01]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2003-01-01",null,"2003-01-01"]
[null,5.7799999999999997E-2,null,1.03E-2]
[]
[null,"Franchise Fees on Electric Energy Supplied by Others"]
["Rate Effective Dates  \n(Oldest to Newest)","2001-04-02"]
[null,0.03]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2003-01-01"]
[null,6.88E-2]
[]
[]
[]
[null,"Distribution"]
[null,"DIST DR Prices"]
["Rate Effective Dates  \n(Oldest to Newest)","2025-10-01"]
[]
["Baseline",0.16192000000000001]
["101% - 130%",0.16192000000000001]
["130% - 200%",0.16192000000000001]
["Above 400%",0.16192000000000001]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2025-11-01"]
[]
["Baseline",0.16192000000000001]
["101% - 130%",0.16192000000000001]
["130% - 200%",0.16192000000000001]
["Above 400%",0.16192000000000001]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01"]
[]
["Baseline",0.10067]
["101% - 130%",0.10067]
["130% - 200%",0.10067]
["Above 400%",0.10067]
[]
[]
[null,"TRAC Schedule DR"]
[null,"Electric Schedule DR\nTRAC DR Prices",null,"Electric Schedule DR-LI\nTRAC DRLI Prices",null,null,"Electric Schedule DR\nTRAC MED Prices",null,null,"Electric Schedule DR\nTRAC CARE/MED Prices"]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2025-10-01",null,{"$f":"B305","v":"2025-10-01"},null,null,{"$f":"B305","v":"2025-10-01"},null,null,{"$f":"B305","v":"2025-10-01"}]
[]
["Baseline",-0.11047,null,{"$f":"TRAC_DR_Price1_BL","v":-0.11047},null,null,-0.20061000000000001,null,null,{"$f":"TRAC_MED_Price1_BL","v":-0.20061000000000001}]
["101% - 130%",-0.11047,null,{"$f":"TRAC_DR_Price1_130","v":-0.11047},null,null,-0.20061000000000001,null,null,{"$f":"TRAC_MED_Price1_130","v":-0.20061000000000001}]
["130% - 400%",-1.357E-2,null,{"$f":"TRAC_DR_Price1_200","v":-1.357E-2},null,null,-0.20061000000000001,null,null,{"$f":"TRAC_MED_Price1_200","v":-0.20061000000000001}]
["Above 400%",-1.357E-2,null,{"$f":"TRAC_DR_Price1_over","v":-1.357E-2},null,null,-0.20061000000000001,null,null,{"$f":"TRAC_MED_Price1_over","v":-0.20061000000000001}]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2025-11-01",null,{"$f":"B312","v":"2025-11-01"},null,null,{"$f":"UDC_DR_Date2","v":"2026-04-01"},null,null,{"$f":"UDC_DR_Date2","v":"2026-04-01"}]
[]
["Baseline",2.776E-2,null,{"$f":"TRAC_DR_Price2_BL","v":2.776E-2},null,null,-6.2379999999999998E-2,null,null,{"$f":"TRAC_MED_Price2_BL","v":-6.2379999999999998E-2}]
["101% - 130%",2.776E-2,null,{"$f":"TRAC_DR_Price2_130","v":2.776E-2},null,null,-6.2379999999999998E-2,null,null,{"$f":"TRAC_MED_Price2_130","v":-6.2379999999999998E-2}]
["130% - 400%",0.12466000000000001,null,{"$f":"TRAC_DR_Price2_200","v":0.12466000000000001},null,null,9.6299999999999997E-3,null,null,{"$f":"TRAC_MED_Price2_200","v":9.6299999999999997E-3}]
["Above 400%",0.12466000000000001,null,{"$f":"TRAC_DR_Price2_over","v":0.12466000000000001},null,null,9.6299999999999997E-3,null,null,{"$f":"TRAC_MED_Price2_over","v":9.6299999999999997E-3}]
[]
["Rate Effective Dates  \n(Oldest to Newest)","2026-01-01",null,{"$f":"B319","v":"2026-01-01"},null,null,{"$f":"UDC_DR_Date3","v":"2026-06-01"},null,null,{"$f":"UDC_DR_Date3","v":"2026-06-01"}]
[]
["Baseline",-3.6429999999999997E-2,null,{"$f":"TRAC_DR_Price3_BL","v":-3.6429999999999997E-2},null,null,-0.13865,null,null,{"$f":"TRAC_MED_Price3_BL","v":-0.13865}]
["101% - 130%",-3.6429999999999997E-2,null,{"$f":"TRAC_DR_Price3_130","v":-3.6429999999999997E-2},null,null,-0.13865,null,null,{"$f":"TRAC_MED_Price3_130","v":-0.13865}]
["130% - 400%",7.2609999999999994E-2,null,{"$f":"TRAC_DR_Price3_200","v":7.2609999999999994E-2},null,null,-5.7619999999999998E-2,null,null,{"$f":"TRAC_MED_Price3_200","v":-5.7619999999999998E-2}]
["Above 400%",7.2609999999999994E-2,null,{"$f":"TRAC_DR_Price3_over","v":7.2609999999999994E-2},null,null,-5.7619999999999998E-2,null,null,{"$f":"TRAC_MED_Price3_over","v":-5.7619999999999998E-2}]

{"sheet":"Output","index":1,"n_rows":165,"n_cols":14,"rows_kept":165,"cut":false,"hidden":false,"merged":[[164,1,164,2],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[14,2,14,3],[5,1,5,3],[12,2,12,3],[12,0,12,1],[9,2,9,3],[9,0,9,1],[18,0,18,1],[18,2,18,3],[20,0,20,1],[16,2,16,3],[20,2,20,3],[16,0,16,1],[22,2,22,3],[24,0,24,6],[22,0,22,1],[29,0,29,2],[27,3,27,4],[29,3,29,4],[27,0,27,2]]}
[]
["Account ID",{"$f":"IF(Input!B6=\"\",\"\",Input!B6)","v":""}]
["Tenant Name",{"$f":"IF(Input!B7=\"\",\"\",Input!B7)","v":""}]
["Address",{"$f":"IF(Input!B8=\"\",\"\",Input!B8)","v":""}]
[null,{"$f":"IF(Input!B9=\"\",\"\",Input!B9)","v":""}]
[null,{"$f":"IF(Input!B10=\"\",\"\",Input!B10)","v":""}]
[]
[]
[]
["TOTAL AMOUNT DUE",null,{"$f":"SUM(D165,D28,D30)","v":0}]
[]
[]
["Assistance Program",null,{"$f":"IF(CARE?=\"\",\"\",IF(CARE?=1,\"No\",IF(CARE?=2,\"CARE\",IF(CARE?=3,\"FERA\",\"\"))))","v":""}]
[]
[null,"Tenant Location",{"$f":"IF(TAX_LOC=\"\",\"\",IF(TAX_LOC=1,\"Inside SD City Limits\",IF(TAX_LOC=2,\"Outside SD City Limits\",\"Inside Chula Vista City Limits\")))","v":""}]
[]
["Number of Electric \nMedical Baseline Allowances",null,{"$f":"IF(InMedBL=5, \"No E Medical Baseline\",InMedBL)","v":0}]
[]
["Number of Gas \nMedical Baseline Allowances",null,{"$f":"IF(Input!$B$46=5,\"No Gas Medical Baseline\", Input!B46)","v":0},{"$f":"IF(InGMedBL=5, \"No G Medical Baseline\",InGMedBL)","v":0}]
[]
["Baseline Designation",null,{"$f":"IF(InBL_LOC=\"\",\"\",IF(InBL_LOC=1,\"Coastal\",IF(InBL_LOC=2,\"Mountain\",IF(InBL_LOC=3,\"Desert\",\"Inland\"))))","v":""}]
[]
["Service at Premise",null,{"$f":"IF(InG_E?=\"\",\"\",IF(InG_E?=1,\"Gas & Electric\",\"All Electric\"))","v":""}]
[]
["Current bill includes these additional charges or credits in the Total Amount Due."]
[]
[]
[{"$f":"Input!B54","v":0},null,null,{"$f":"Input!E54","v":0}]
[]
[{"$f":"Input!B55","v":0},null,null,{"$f":"Input!E55","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
["ELECTRIC SERVICE",null,null,null,null,{"$f":"CONCATENATE(\"For: \" &Input!B7)","v":"For: "}]
[]
["Rate",{"$f":"Rate_DR","v":""}]
[]
["Dates",{"$f":"E_Cust_Start_Date","v":"00:00:00"},{"$f":"E_Cust_End_Date","v":"00:00:00"}]
[]
["Reads",{"$f":"InEstartRead","v":0},{"$f":"InEendRead","v":0}]
[]
["Total Usage",{"$f":"Total_kWh_DR","v":0},null,null,null,null,null,null,null,null,null,null,null,"Usage "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Baseline"]
[null,null,{"$f":"IFERROR(CONCATENATE(Output!N54,\" \",Output!N55,\" \",BL_Allow,\" \",Output!N57,\"  \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Therms @"]
[]
[null,null,{"$f":"IF(D51<=0,\"\",CONCATENATE($N66 & IF(CARE?=1,\"\",IF(CARE?=2,\": CARE \",IF(CARE?=3,\": FERA \",IF(CARE?=4,\": DRAH \",\"\")))) &\" \"&'DR-CALC '!H11,\" \"&$N$67,\" \",'DR-CALC '!X184,\" \"))","v":""},{"$f":"'DR-CALC '!Y184","v":0}]
[null,null,{"$f":"IF(D52<=0,\"\",CONCATENATE($N66 & IF(CARE?=1,\"\",IF(CARE?=2,\": CARE \",IF(CARE?=3,\": FERA \",IF(CARE?=4,\": DRAH \",\"\")))) &\" \"&'DR-CALC '!H12,\" \"&$N$67,\" \",'DR-CALC '!X186,\" \"))","v":""},{"$f":"'DR-CALC '!Y186","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Therms"]
["Electricity Delivery",null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!U104,'DR-CALC '!L98), \" \",'DR-CALC '!$H$11,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0 0/0 Days"},null,null,null,null,null,null,null,null,null,null,"Baseline"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$60,MAX('DR-CALC '!$J$69,'DR-CALC '!$V$69)+MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!U104,'DR-CALC '!L98), \" \",'DR-CALC '!$H$11,\" \",Output!$N$59)","v":"Medical 0% - 130% of Baseline 0 kWh @ 0 0/0 Days"},{"$f":"IF(OR('DR-CALC '!$J$69,'DR-CALC '!$V$69)>0,MAX('DR-CALC '!N99,'DR-CALC '!W105),\"\") + IF(OR('DR-CALC '!$J$68,'DR-CALC '!$V$68)>0,MAX('DR-CALC '!N98,'DR-CALC '!W104),\"\")","v":0},null,null,null,null,null,null,null,null,null,"Allowance"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),IF(D57<>\"\",$N$62,$N$61),IF(D57=\"\",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),MAX(SUM('DR-CALC '!$J$70:$J$71),SUM('DR-CALC '!$V$70:$V$71))),\" \",Output!$N$58,\" \",MAX('DR-CALC '!U106,'DR-CALC '!L100), \" \",'DR-CALC '!$H$11,\" \",Output!$N$59)","v":"Medical More than 130% of Baseline 0 kWh @ 0 0/0 Days"},{"$f":"IF(OR('DR-CALC '!$J$70,'DR-CALC '!$V$70)>0,MAX('DR-CALC '!N100,'DR-CALC '!W106),\"\")+IF(OR('DR-CALC '!$J$71,'DR-CALC '!$V$71)>0,MAX('DR-CALC '!N103,'DR-CALC '!W109),\"\")-IF(D57<>\"\",D57,0)","v":0},null,null,null,null,null,null,null,null,null,"CARE"]
[null,null,{"$f":"IF(D57<>\"\",'DR-CALC '!L11&CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"))&\"High Usage Charge \"&MAX('DR-CALC '!$J$72,'DR-CALC '!$V$72)&\" kWh @ \"&MAX('DR-CALC '!U108,'DR-CALC '!L102),\"\")","v":""},{"$f":"IF(End_Date1_DR>=DATEVALUE(\"11/1/2017\"),IF(OR('DR-CALC '!L101<>'DR-CALC '!L102,'DR-CALC '!U107<>'DR-CALC '!U108),MAX('DR-CALC '!N102,'DR-CALC '!W108),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,"kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"kWh @"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Days"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$60,MAX('DR-CALC '!$J$69,'DR-CALC '!$V$69)+MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!U117,'DR-CALC '!L111), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Medical 0% - 130% of Baseline 0 kWh @ 0  Days"},{"$f":"IF(OR(('DR-CALC '!$J$69+'DR-CALC '!$J$68),('DR-CALC '!$Z$69))>0,MAX(('DR-CALC '!Z111),('DR-CALC '!Z117)),\"\")","v":0},null,null,null,null,null,null,null,null,null,"0% - 130% of Baseline "]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),IF(D62<>\"\",$N$62,$N$61),IF(D62=\"\",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),MAX(SUM('DR-CALC '!$J$70:$J$71),SUM('DR-CALC '!$V$70:$V$71))),\" \",Output!$N$58,\" \",MAX('DR-CALC '!U119,'DR-CALC '!L113), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Medical More than 130% of Baseline 0 kWh @ 0  Days"},{"$f":"IF(OR('DR-CALC '!$J$70,'DR-CALC '!$V$70)>0,MAX('DR-CALC '!N113,'DR-CALC '!W119),\"\")+IF(OR('DR-CALC '!$J$71,'DR-CALC '!$V$71)>0,MAX('DR-CALC '!N116,'DR-CALC '!W122),\"\")-IF(D62=\"\",0,D62)","v":0},null,null,null,null,null,null,null,null,null,"More than 130% of Baseline "]
[null,null,{"$f":"IF(D62<>\"\",'DR-CALC '!L12&CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"))&\"High Usage Charge \"&MAX('DR-CALC '!$J$72,'DR-CALC '!$V$72)&\" kWh @ \"&MAX('DR-CALC '!U121,'DR-CALC '!L115),\"\")","v":""},{"$f":"IF(End_Date2_DR>=DATEVALUE(\"11/1/2017\"),IF(OR('DR-CALC '!L114<>'DR-CALC '!L115,'DR-CALC '!U120<>'DR-CALC '!U121),MAX('DR-CALC '!N115,'DR-CALC '!W121),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,"131% - 400% of Baseline "]
[null," ",null,null,null,null,null,null,null,null,null,null,null,"FERA Discount"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L137,'DR-CALC '!U143), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N124,'DR-CALC '!W130)","v":0},null,null,null,null,null,null,null,null,null,"Wildfire Fund Charge"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),$N$60,\" \",MAX('DR-CALC '!$J$69,'DR-CALC '!$V$69),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L138,'DR-CALC '!U144), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"0% - 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N125,'DR-CALC '!W131)","v":0},null,null,null,null,null,null,null,null,null,"Electricity Generation"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),$N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L139,'DR-CALC '!U145), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"More than 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N126,'DR-CALC '!W132)+IF(OR('DR-CALC '!$J$71,'DR-CALC '!$V$71)>0,MAX('DR-CALC '!W135,'DR-CALC '!N129),\"\")","v":0},null,null,null,null,null,null,null,null,null,"Base Service Charge "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Days @"]
[]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L137,'DR-CALC '!U143), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N137,'DR-CALC '!W143)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),$N$60,\" \",MAX('DR-CALC '!$J$69,'DR-CALC '!$V$69),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L138,'DR-CALC '!U144), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"0% - 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N138,'DR-CALC '!W144)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),$N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L139,'DR-CALC '!U145), \" \",'DR-CALC '!$H$13,\" \",Output!$N$59)","v":"More than 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N139,'DR-CALC '!W145)+IF(OR('DR-CALC '!$J$71,'DR-CALC '!$V$71)>0,MAX('DR-CALC '!N142,'DR-CALC '!W148),\"\")","v":0}]
[]
[null,null,"Subtotal: Electricity Delivery",{"$f":"UDC_Total","v":0}]
[]
[]
[null,null,{"$f":"IF(Rate_DR=\"DR\",CONCATENATE($N$64,\" \",Total_kWh_DR,\" \",$N$58,\" \",'DR-CALC '!L202,\" \",'DR-CALC '!H11,\" \",Output!$N$59),\"Wild Fire Fund N/A\")","v":"Wild Fire Fund N/A"},{"$f":"'DR-CALC '!P204","v":0}]
[null,null,{"$f":"IF(Rate_DR=\"DR\",CONCATENATE($N$64,\" \",Total_kWh_DR,\" \",$N$58,\" \",'DR-CALC '!L206,\" \",'DR-CALC '!H12,\" \",Output!$N$59),\"Wild Fire Fund N/A\")","v":"Wild Fire Fund N/A"},{"$f":"'DR-CALC '!P208","v":0}]
[null,null,{"$f":"IF(Rate_DR=\"DR\",CONCATENATE($N$64,\" \",Total_kWh_DR,\" \",$N$58,\" \",'DR-CALC '!L210,\" \",'DR-CALC '!H13,\" \",Output!$N$59),\"Wild Fire Fund N/A\")","v":"Wild Fire Fund N/A"},{"$f":"'DR-CALC '!P212","v":0}]
[null,null,{"$f":"IF(Rate_DR=\"DR\",CONCATENATE($N$64,\" \",Total_kWh_DR,\" \",$N$58,\" \",'DR-CALC '!L214,\" \",'DR-CALC '!H14,\" \",Output!$N$59),\"Wild Fire Fund N/A\")","v":"Wild Fire Fund N/A"},{"$f":"'DR-CALC '!P216","v":0}]
[null,null,"Subtotal: Wildfire Fund Charge",{"$f":"DWR_Bond_Chrg","v":0}]
[null,null,{"$f":"IF(D81<=0,\"\",\"Subtotal DWR Credit\")","v":""},{"$f":"DWR_REV_ADJ","v":0}]
[null,null,{"$f":"IF(D82=\"\",\"\",\"Residential Care Discount\")","v":""},{"$f":"IFERROR(CARE_Discount,)","v":""}]
[null,null,{"$f":"IF(D83=\"\",\"\",\"CA Climate Cred\")","v":""},{"$f":"IF(CA_Climate_Cred=0,\"\",CA_Climate_Cred)","v":""}]
[null,null,{"$f":"IF(D84=\"\",\"\",\"FERA Discount\")","v":""},{"$f":"FERA_Discount","v":""}]
[null,null,{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5),\"\",\"Medical Discount\")","v":""},{"$f":"IF(Medical_Discount=0,\"\",Medical_Discount)","v":""}]
[null,null,{"$f":"IF(D86=\"\",\"\",\"Minimum Charge\")","v":""},{"$f":"IFERROR(IF(IF(CARE_OR_MB?,MAX(0,Min_Chrg_Adj_CARE),MAX(0,Min_Chrg_Adj))<>0,IF(CARE_OR_MB?,MAX(0,Min_Chrg_Adj_CARE),MAX(0,Min_Chrg_Adj)),\"\"),\"\")","v":""}]
[]
[null,null,{"$f":"IF(AND(Rate_DR=\"DRLI\",Units_Med>0),CONCATENATE(N56,\" \",\"/\",\" \",\"Medical\",\" \",Output!N65),IF(AND(Rate_DR=\"DR\",Units_Med>0),CONCATENATE(\"Medical\",\" \",Output!N65),\"\"))","v":""}]
[null,{"$f":"IF(AND(Rate_DR=\"DRLI\",Units_Med=0),CONCATENATE(\"CARE\",\" \",Output!N65),IF(AND(Rate_DR=\"DR\",Units_Med=0),Output!N65,\"\"))","v":""}]
[null,null,{"$f":"CONCATENATE(N54,\" \",MAX('DR-CALC '!$V$68,'DR-CALC '!$J$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L275,'DR-CALC '!U275), \" \",'DR-CALC '!H11,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0 0/0 Days"}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$60,\" \",MAX('DR-CALC '!$V$69,'DR-CALC '!$J$69)+MAX('DR-CALC '!$J$68,'DR-CALC '!$V$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L275,'DR-CALC '!U275), \" \",'DR-CALC '!H11,\" \",Output!$N$59)","v":"Medical 0% - 130% of Baseline  0 kWh @ 0 0/0 Days"},{"$f":"MAX('DR-CALC '!N276,'DR-CALC '!W276)+MAX('DR-CALC '!N275,'DR-CALC '!W275)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L277,'DR-CALC '!U277), \" \",'DR-CALC '!H11,\" \",Output!$N$59)","v":"Medical More than 130% of Baseline  0 kWh @ 0 0/0 Days"},{"$f":"MAX('DR-CALC '!N277,'DR-CALC '!W277)+MAX('DR-CALC '!N280,'DR-CALC '!W280)","v":0}]
[]
[]
[null,null,{"$f":"CONCATENATE($N$54,\" \",MAX('DR-CALC '!$V$68,'DR-CALC '!$J$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L281,'DR-CALC '!U281), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0  Days"}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$60,\" \",MAX('DR-CALC '!$V$69,'DR-CALC '!$J$69)+MAX('DR-CALC '!$V$68,'DR-CALC '!$J$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L281,'DR-CALC '!U281), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Medical 0% - 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N282,'DR-CALC '!W282)+MAX('DR-CALC '!N281,'DR-CALC '!W281)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),IF(AND(CARE?=2,InE_MedBL<>5),\"/ \",\"\"),IF(InE_MedBL=5,\"\",\"Medical \"),$N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L283,'DR-CALC '!U283), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Medical More than 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N283,'DR-CALC '!W283)+MAX('DR-CALC '!N286,'DR-CALC '!W286)","v":0}]
[]
[]
[null,null,{"$f":"CONCATENATE($N$54,\" \",MAX('DR-CALC '!$V$68,'DR-CALC '!$J$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L287,'DR-CALC '!U287), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!W287,'DR-CALC '!N287)","v":0}]
[null,null,{"$f":"CONCATENATE($N$60,\" \",MAX('DR-CALC '!$V$69,'DR-CALC '!$J$69),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L288,'DR-CALC '!U288), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"0% - 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!W288,'DR-CALC '!N288)","v":0}]
[null,null,{"$f":"CONCATENATE($N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L289,'DR-CALC '!U289), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"More than 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!W289,'DR-CALC '!N289)+MAX('DR-CALC '!N292,'DR-CALC '!W292)","v":0}]
[]
[null,null,{"$f":"CONCATENATE($N$54,\" \",MAX('DR-CALC '!$V$68,'DR-CALC '!$J$68),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L293,'DR-CALC '!U293), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"Baseline 0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N293,'DR-CALC '!W293)","v":0}]
[null,null,{"$f":"CONCATENATE($N$60,\" \",MAX('DR-CALC '!$V$69,'DR-CALC '!$J$69),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L294,'DR-CALC '!U294), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"0% - 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N294,'DR-CALC '!W294)","v":0}]
[null,null,{"$f":"CONCATENATE($N$61,\" \",MAX(SUM('DR-CALC '!$J$70:$J$72),SUM('DR-CALC '!$V$70:$V$72)),\" \",Output!$N$58,\" \",MAX('DR-CALC '!L295,'DR-CALC '!U295), \" \",'DR-CALC '!$H$12,\" \",Output!$N$59)","v":"More than 130% of Baseline  0 kWh @ 0  Days"},{"$f":"MAX('DR-CALC '!N295,'DR-CALC '!W295)+MAX('DR-CALC '!W298,'DR-CALC '!N298)","v":0}]
[]
[null,null,"Subtotal: Electric Energy Charges",{"$f":"'DR-CALC '!N306","v":0}]
[]
[null,null,"Total Electric Charges",{"$f":"SUM(D52,D51,ROUND(D108,2),ROUND(SUM(D80:D88),2),ROUND(D73,2))","v":0}]
[]
[]
[]
["GAS SERVICE",null,null,null,null,{"$f":"CONCATENATE(\"For: \" &Input!B7)","v":"For: "}]
[]
["Rate",{"$f":"Rate_GR","v":"GR"}]
[]
["Dates",{"$f":"G_Cust_Start_Date","v":"00:00:00"},{"$f":"G_Cust_End_Date","v":"00:00:00"}]
[]
["Reads",{"$f":"InGstartRead","v":0},{"$f":"InGendRead","v":0}]
[]
["Therm Factor",{"$f":"Input!B48","v":0}]
[]
["Total Usage",{"$f":"BilledTherms","v":0}]
[]
[null,null,{"$f":"CONCATENATE(Output!N54,\" \",Output!N55,\" \",G_BSLN,\" \",Output!N53,\"  \")","v":"Baseline Allowance 0 Therms  "}]
["Gas Service"]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('GR-CALC'!H75,'GR-CALC'!Q75),\" \",$N$49,\" \",MAX('GR-CALC'!L75,'GR-CALC'!U75), \" \",'GR-CALC'!$H$11,\" \",Output!$N$59)","v":"Baseline 0 Therms @ 0 / Days"},{"$f":"MAX('GR-CALC'!N75,'GR-CALC'!W75)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$48,\" \",NonBL,\" \",$N$49,\" \",MAX('GR-CALC'!L76,'GR-CALC'!U76), \" \",'GR-CALC'!$H$11,\" \",Output!$N$59)","v":"Non-Baseline 0 Therms @ 0 / Days"},{"$f":"MAX('GR-CALC'!N76,'GR-CALC'!W76)","v":0}]
[]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('GR-CALC'!H75,'GR-CALC'!Q75),\" \",$N$49,\" \",MAX('GR-CALC'!L78,'GR-CALC'!U78), \" \",'GR-CALC'!$H$12,\" \",Output!$N$59)","v":"Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N78,'GR-CALC'!W78)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$48,\" \",NonBL,\" \",$N$49,\" \",MAX('GR-CALC'!L79,'GR-CALC'!U79), \" \",'GR-CALC'!$H$12,\" \",Output!$N$59)","v":"Non-Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N79,'GR-CALC'!W79)","v":0}]
[]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('GR-CALC'!H75,'GR-CALC'!Q75),\" \",$N$49,\" \",MAX('GR-CALC'!L81,'GR-CALC'!U81), \" \",'GR-CALC'!$H$13,\" \",Output!$N$59)","v":"Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N81,'GR-CALC'!W81)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$48,\" \",NonBL,\" \",$N$49,\" \",MAX('GR-CALC'!L82,'GR-CALC'!U82), \" \",'GR-CALC'!$H$13,\" \",Output!$N$59)","v":"Non-Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N82,'GR-CALC'!W82)","v":0}]
[]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$54,\" \",MAX('GR-CALC'!H75,'GR-CALC'!Q75),\" \",$N$49,\" \",MAX('GR-CALC'!L84,'GR-CALC'!U84), \" \",'GR-CALC'!$H$14,\" \",Output!$N$59)","v":"Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N84,'GR-CALC'!W84)","v":0}]
[null,null,{"$f":"CONCATENATE(IF(CARE?=2,\"CARE \",\"\"),Output!$N$48,\" \",NonBL,\" \",$N$49,\" \",MAX('GR-CALC'!L85,'GR-CALC'!U85), \" \",'GR-CALC'!$H$14,\" \",Output!$N$59)","v":"Non-Baseline 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N85,'GR-CALC'!W85)","v":0}]
[]
[null,null,"Gas Inspection Surcharge",{"$f":"IF(Input!$B$50=TRUE,0.21,0)","v":0}]
[]
[null,null,"California Solar Initiative Credit",{"$f":"'CARE-FERA'!J87","v":0}]
[null,null,"Residential CARE Discount",{"$f":"IF(G_Min_Chrg_Adj_CARE=0,'GR-CALC'!L101,'GR-CALC'!L101+'GR-CALC'!T101)","v":0}]
[null,null,{"$f":"IF(D144=\"\",\"\",\"CA Climate Cred\")","v":""},{"$f":"IF(CA_Climate_Cred_G=0,\"\",CA_Climate_Cred_G)","v":""}]
[null,null,{"$f":"IF(D145=\"\",\"\",\"Minimum Charge\")","v":""},{"$f":"IF(G_Min_Chrg_Adj>0,G_Min_Chrg_Adj,\"\")","v":""}]
[]
[null,null,"Gas Energy Charge"]
[null,null,{"$f":"CONCATENATE($N$47,BilledTherms,\" \",Output!$N$49,\" \",MAX('GR-CALC'!L131,'GR-CALC'!U131),\" \",'GR-CALC'!$H$11,\" \",Output!$N$59)","v":"Usage 0 Therms @ 0 / Days"},{"$f":"MAX('GR-CALC'!N131,'GR-CALC'!W131)","v":0}]
[null,null,{"$f":"CONCATENATE($N$47,BilledTherms,\" \",Output!$N$49,\" \",MAX('GR-CALC'!L134,'GR-CALC'!U134),\" \",'GR-CALC'!$H$12,\" \",Output!$N$59)","v":"Usage 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N134,'GR-CALC'!W134)","v":0}]
[null,null,{"$f":"CONCATENATE($N$47,BilledTherms,\" \",Output!$N$49,\" \",MAX('GR-CALC'!L137,'GR-CALC'!U137),\" \",'GR-CALC'!$H$13,\" \",Output!$N$59)","v":"Usage 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N137,'GR-CALC'!W137)","v":0}]
[null,null,{"$f":"CONCATENATE($N$47,BilledTherms,\" \",Output!$N$49,\" \",MAX('GR-CALC'!U140,'GR-CALC'!L140),\" \",'GR-CALC'!$H$14,\" \",Output!$N$59)","v":"Usage 0 Therms @ 0  Days"},{"$f":"MAX('GR-CALC'!N140,'GR-CALC'!W140)","v":0}]
[]
[]
[null,null,"Total Gas Charges",{"$f":"SUM('GR-CALC'!N147,'GR-CALC'!H92,Output!D142:D145,D140)","v":0}]
[]
[]
["OTHER ACCOUNT CHARGES                                             "]
[]
[null,null,"Franchise Fees on Electric Energy Supplied by Others  ",{"$f":"'TAX CALC'!L44","v":0}]
[null,null,{"$f":"IF('TAX CALC'!AA40>0,CONCATENATE(\"City of SD Franchise Fee Differential  \",'TAX CALC'!AA40,\" Gas \",'TAX CALC'!AA30,\" Electric  \"),CONCATENATE(\"City of SD Franchise Fee Differential  \",'TAX CALC'!AA30,\" Electric  \"))","v":"City of SD Franchise Fee Differential  0.01 Gas 0.019 Electric  "},{"$f":"'TAX CALC'!L30","v":""}]
[null,null,{"$f":"CONCATENATE(\"State Surcharge Tax \",'TAX CALC'!H54,\"/kWh  \")","v":"State Surcharge Tax 0.00029/kWh  "},{"$f":"'TAX CALC'!L53","v":0}]
[null,null,{"$f":"IF('TAX CALC'!AA91>0,CONCATENATE(\"State Regulatory Fee \",'TAX CALC'!H85,\"/Therm, \",'TAX CALC'!H74,\"/kWh  \"),CONCATENATE(\"State Regulatory Fee \",'TAX CALC'!H74,\"/kWh  \"))","v":"State Regulatory Fee 0.0008/kWh  "},{"$f":"SUM('TAX CALC'!L72,'TAX CALC'!L83)","v":0}]
[null,null,{"$f":"IF('TAX CALC'!Z96=\"Y\",CONCATENATE(\"Public Purpose Program - Gas  \"),CONCATENATE(\"Public Purpose Program - Gas \",MAX('TAX CALC'!AA104,'TAX CALC'!AA105),\"/ Therm  \"))","v":"Public Purpose Program - Gas 0.14754/ Therm  "},{"$f":"'TAX CALC'!L94","v":""}]
[null,null,"Chula Vista City Tax…………………………...…..……………...……………..",{"$f":"'TAX CALC'!L61","v":""}]
[null,"TOTAL AMOUNT DUE  ",null,{"$f":"SUM(D51,D52,D73,D80, D81,D82:D88,D108,D154,D158:D164)","v":0}]

{"sheet":"CARE-FERA","index":2,"n_rows":103,"n_cols":31,"rows_kept":103,"cut":false,"hidden":true,"merged":[[41,17,42,19],[17,11,18,18],[32,27,32,28],[31,27,31,29],[39,1,40,3],[39,5,40,9],[39,11,40,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BILL DATES",null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!L6","v":0},{"$f":"'DR-CALC '!M6","v":0},{"$f":"'DR-CALC '!N6","v":0},{"$f":"'DR-CALC '!O6","v":0},{"$f":"'DR-CALC '!P6","v":0},{"$f":"'DR-CALC '!Q6","v":0},{"$f":"'DR-CALC '!R6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!L7","v":0},{"$f":"'DR-CALC '!M7","v":0},{"$f":"'DR-CALC '!N7","v":0},{"$f":"'DR-CALC '!O7","v":0},{"$f":"'DR-CALC '!P7","v":0},{"$f":"'DR-CALC '!Q7","v":0},{"$f":"'DR-CALC '!R7","v":0}]
[null,{"$f":"'DR-CALC '!B8","v":"Start"},null,{"$f":"'DR-CALC '!D8","v":"End Date"},null,{"$f":"'DR-CALC '!F8","v":"Days"},null,null,null,{"$f":"'DR-CALC '!J8","v":"Sum Total"}]
[null,{"$f":"'DR-CALC '!B9","v":"00:00:00"},{"$f":"'DR-CALC '!C9","v":"-"},{"$f":"'DR-CALC '!D9","v":"00:00:00"},null,{"$f":"'DR-CALC '!F9","v":0},null,null,null,{"$f":"'DR-CALC '!J9","v":0},null,{"$f":"'DR-CALC '!L9","v":0},null,{"$f":"'DR-CALC '!N9","v":0},null,{"$f":"'DR-CALC '!P9","v":0},{"$f":"'DR-CALC '!Q9","v":0},{"$f":"'DR-CALC '!R9","v":0}]
[]
[null,{"$f":"'DR-CALC '!B11","v":"00:00:00"},{"$f":"'DR-CALC '!C11","v":"-"},{"$f":"'DR-CALC '!D11","v":"00:00:00"},{"$f":"'DR-CALC '!E11","v":"="},{"$f":"'DR-CALC '!F11","v":0},null,{"$f":"'DR-CALC '!H11","v":"0/0"},null,{"$f":"'DR-CALC '!J11","v":0},null,{"$f":"'DR-CALC '!L11","v":"Winter "},null,{"$f":"'DR-CALC '!N11","v":0},null,{"$f":"'DR-CALC '!P11","v":0},{"$f":"'DR-CALC '!Q11","v":0},{"$f":"'DR-CALC '!R11","v":0}]
[null,{"$f":"'DR-CALC '!B12","v":""},{"$f":"'DR-CALC '!C12","v":"-"},{"$f":"'DR-CALC '!D12","v":""},{"$f":"'DR-CALC '!E12","v":"="},{"$f":"'DR-CALC '!F12","v":""},null,{"$f":"'DR-CALC '!H12","v":""},null,{"$f":"'DR-CALC '!J12","v":""},null,{"$f":"'DR-CALC '!L12","v":{"$error":"#VALUE!"}},null,{"$f":"'DR-CALC '!N12","v":0},null,{"$f":"'DR-CALC '!P12","v":0},{"$f":"'DR-CALC '!Q12","v":0},{"$f":"'DR-CALC '!R12","v":0}]
[null,{"$f":"'DR-CALC '!B13","v":""},{"$f":"'DR-CALC '!C13","v":"-"},{"$f":"'DR-CALC '!D13","v":""},{"$f":"'DR-CALC '!E13","v":"="},{"$f":"'DR-CALC '!F13","v":""},null,{"$f":"'DR-CALC '!H13","v":""},null,{"$f":"'DR-CALC '!J13","v":""},null,{"$f":"'DR-CALC '!L13","v":0},null,{"$f":"'DR-CALC '!N13","v":0},null,{"$f":"'DR-CALC '!P13","v":0},{"$f":"'DR-CALC '!Q13","v":0},{"$f":"'DR-CALC '!R13","v":0}]
[null,{"$f":"'DR-CALC '!B14","v":""},{"$f":"'DR-CALC '!C14","v":"-"},{"$f":"'DR-CALC '!D14","v":""},{"$f":"'DR-CALC '!E14","v":"="},{"$f":"'DR-CALC '!F14","v":""},null,{"$f":"'DR-CALC '!H14","v":""},null,{"$f":"'DR-CALC '!J14","v":""},null,{"$f":"'DR-CALC '!L14","v":0},null,{"$f":"'DR-CALC '!N14","v":0},null,{"$f":"'DR-CALC '!P14","v":0},{"$f":"'DR-CALC '!Q14","v":0},{"$f":"'DR-CALC '!R14","v":0}]
[null,{"$f":"'DR-CALC '!B15","v":""},{"$f":"'DR-CALC '!C15","v":"-"},{"$f":"'DR-CALC '!D15","v":""},{"$f":"'DR-CALC '!E15","v":"="},{"$f":"'DR-CALC '!F15","v":""},null,{"$f":"'DR-CALC '!H15","v":""},null,{"$f":"'DR-CALC '!J15","v":""},null,{"$f":"'DR-CALC '!L15","v":0},null,{"$f":"'DR-CALC '!N15","v":0},null,{"$f":"'DR-CALC '!P15","v":0},{"$f":"'DR-CALC '!Q15","v":0},{"$f":"'DR-CALC '!R15","v":0}]
[]
[]
[]
[null," CARE Surcharge Exemption"]
[null,null,null,"Total kWh",null,"Factor",null,null,null,"Billing Price",null,"= $",null,{"$f":"SUM(L33:L37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"CARE Credit Pice Prorated"]
[null,{"$f":"'DR-CALC '!H11","v":"0/0"},null,{"$f":"IF($J$23=\"\",\"\",Total_kWh_DR)","v":0},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(D33=\"\",\"\",$AE$41)","v":0},null,{"$f":"IF(D33=\"\",\"\",ROUND(D33*F33*J33,2))","v":0},null,null,null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,{"$f":"'DR-CALC '!H12","v":""},null,{"$f":"IF($J$24=\"\",\"\",Total_kWh_DR)","v":""},null,{"$f":"Factor2_DR","v":""},null,null,null,{"$f":"IF(D34=\"\",\"\",$AE$41)","v":""},null,{"$f":"IF(D34=\"\",\"\",ROUND(D34*F34*J34,2))","v":""},null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(Z36:Z40)","v":0},null,{"$f":"CAREcreditDate1","v":"2025-10-01"},{"$f":"CAREcreditDate2","v":"2026-01-01"},{"$f":"IF(AND(R34<AC34,T34>AC34),\"Y\",\"N\")","v":"N"}]
[null,{"$f":"'DR-CALC '!H13","v":""},null,{"$f":"IF($J$25=\"\",\"\",Total_kWh_DR)","v":""},null,{"$f":"Factor3_DR","v":""},null,null,null,{"$f":"IF(D35=\"\",\"\",$AE$41)","v":""},null,{"$f":"IF(D35=\"\",\"\",ROUND(D35*F35*J35,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"IF(CARE?=2,CAREcreditPrice1,0)","v":0},{"$f":"IF(CARE?=2,CAREcreditPrice2,0)","v":0}]
[null,{"$f":"'DR-CALC '!H14","v":""},null,{"$f":"IF($J$26=\"\",\"\",Total_kWh_DR)","v":""},null,{"$f":"Factor4_DR","v":""},null,null,null,{"$f":"IF(D36=\"\",\"\",$AE$41)","v":""},null,{"$f":"IF(D36=\"\",\"\",ROUND(D36*F36*J36,2))","v":""},null,null,null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(T36=\"\",\"\",IF(AND(AD34=\"Y\",T36<AC34),1,2))","v":2},{"$f":"SUMIF(AD36:AD40,1,Z36:Z40)","v":0}]
[null,{"$f":"'DR-CALC '!H15","v":""},null,{"$f":"IF($J$27=\"\",\"\",Total_kWh_DR)","v":""},null,{"$f":"Factor5_DR","v":""},null,null,null,{"$f":"IF(D37=\"\",\"\",$AE$41)","v":""},null,{"$f":"IF(D37=\"\",\"\",ROUND(D37*F37*J37,2))","v":""},null,null,null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(W37<>\"\",Y37-W37,\"\")","v":""},null,null,{"$f":"IF(T37=\"\",\"\",IF(AND(AD34=\"Y\",T37<AC34),1,2))","v":""},{"$f":"SUMIF(AD36:AD40,2,Z36:Z40)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(W38<>\"\",Y38-W38,\"\")","v":""},null,null,{"$f":"IF(T38=\"\",\"\",IF(AND(AD34=\"Y\",T38<AC34),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(W39<>\"\",Y39-W39,\"\")","v":""},null,null,{"$f":"IF(T39=\"\",\"\",IF(AND(AD34=\"Y\",T39<AC34),1,2))","v":""}]
[null,"Proration for Care Discount %",null,null,null,"Calculate Care/Med Percent (Newest)",null,null,null,null,null,"Calculate Care/Med Percent (Older)",null,null,null,null,null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(W40<>\"\",Y40-W40,\"\")","v":""},null,null,{"$f":"IF(T40=\"\",\"\",IF(AND(AD34=\"Y\",T40<AC34),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V36:V40)","v":0},null,null,null,null,null,null,null,"CARE Credit Prorated Price",{"$f":"IF(AND(AD34=\"N\",T34<AC34),AB35,IF(AND(AD34=\"N\",T34>AC34),AC35,ROUND(ROUND(AE36*AB35,10)+ROUND(AC35*AE37,10),5)))","v":0}]
[null,{"$f":"F23","v":0},null,{"$f":"ROUND(B42/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,"Consumption Ratio",null,null,null,null,null,"Consumption Ratio",null,null,null,null,null,"CARE/MED Discount"]
[null,{"$f":"Input!$B$28-B42","v":0},null,{"$f":"ROUND(B43/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND('DR-CALC '!$V$68/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$43","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_End_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND('DR-CALC '!$V$68/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$42","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_Start_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,{"$f":"ROUND('DR-CALC '!$V$69/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$43","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_End_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND('DR-CALC '!$V$69/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$42","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_Start_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND('DR-CALC '!$V$68/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},null,3.0159999999999999E-2]
[null,null,null,null,null,{"$f":"ROUND(SUM('DR-CALC '!$V$70:$V$72)/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$43","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_End_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}},null,{"$f":"ROUND(SUM('DR-CALC '!$V$70:$V$72)/'DR-CALC '!$V$73,10)","v":{"$error":"#DIV/0!"}},"x",{"$f":"$D$42","v":{"$error":"#DIV/0!"}},"x",{"$f":"HLOOKUP(E_Cust_Start_Date,Input!B148:D149,2)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ROUND(ROUND(F43*H43,10)*J43,5)+ROUND(ROUND(F44*H44,10)*J44,5)+ROUND(ROUND(F45*H45,10)*J45,5))=TRUE,0,ROUND(ROUND(F43*H43,10)*J43,5)+ROUND(ROUND(F44*H44,10)*J44,5)+ROUND(ROUND(F45*H45,10)*J45,5))","v":0},null,null,null,null,null,{"$f":"IF(ISERR(ROUND(ROUND(L43*N43,10)*P43,5)+ROUND(ROUND(L44*N44,10)*P44,5)+ROUND(ROUND(L45*N45,10)*P45,5))=TRUE,0,ROUND(ROUND(L43*N43,10)*P43,5)+ROUND(ROUND(L44*N44,10)*P44,5)+ROUND(ROUND(L45*N45,10)*P45,5))","v":0}]
[]
[null,"Residential Care Discount"]
[null,"UDC",null,"DWR Rev Credit",null,"Commodity",null,"Care Surchrg",null,"Min Chrg",null,"CSI",null,null,null,null,null,"Total Charges",null,null,null,"Summary calc"]
[null,{"$f":"UDC_Total","v":0},"+",{"$f":"DWR_REV_ADJ","v":0},"+",{"$f":"'DR-CALC '!N306","v":0},"+",{"$f":"CARE_Sur_Exmpt","v":0},"+",null,"+",null,null,null,null,null,"=",{"$f":"SUM(B50:N50)","v":0},null,null,null,{"$f":"SUM(B50,D50,F50)","v":0}]
[]
[null,"Total Charges","x","Care % Discount",null,null,null,"Care Surchrg",null,"CSI",null,"Total"]
[null,{"$f":"R50","v":0},"(x)",{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5), HLOOKUP(E_Cust_Start_Date,Input!B138:D139,2),P46)","v":{"$error":"#N/A"}},"=",{"$f":"ROUND(B53*D53*IF(AND(CARE?=2,OR(InE_MedBL=0,InE_MedBL=5)),$D42,1),2)","v":{"$error":"#N/A"}},"+",{"$f":"CARE_Sur_Exmpt","v":0},null,null,"=",{"$f":"IF(CARE?=2,SUM(F53:H53)+F54,\"\")","v":""}]
["Newest % Period",{"$f":"R50","v":0},"(x)",{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5), HLOOKUP(E_Cust_End_Date,Input!B138:D139,2),J46)","v":{"$error":"#N/A"}},"=",{"$f":"ROUND(B54*D54*IF(AND(CARE?=2,OR(InE_MedBL=0,InE_MedBL=5)),$D43,1),2)","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"a",null,{"$f":"IF(CARE?=1, \"YAY\",\"NOOOO\")","v":"NOOOO"}]
[]
[]
[]
["CSI - CAL SOLAR INITIATIVE",null,null,null,null,"Only FERA - added to FERA discount line"]
[null,"Factor",null,"Total kWh",null,"Factor",null,null,null,"Billing Price",null,"= $",null,{"$f":"SUM(L71:L75)","v":{"$error":"#DIV/0!"}}]
[{"$f":"MAX(0,(Input!$B$225-1)-E_Cust_Start_Date)","v":43830},{"$f":"ROUND(A71/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,{"$f":"Total_kWh_DR","v":0},"*",{"$f":"B71","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(CARE?=3, IF(End_Date1_DR<Input!$B$225,Input!$B$223,Input!$B$226), IF(CARE?=2, IF(End_Date1_DR<Input!$B$218,Input!$B$216,Input!$B$219), \"\"))","v":""},null,{"$f":"IF(D71=\"\",\"\",ROUND(D71*F71*J71,2))","v":{"$error":"#DIV/0!"}}]
[{"$f":"Input!$B$28-A71","v":-43830},{"$f":"ROUND(A72/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,{"$f":"D71","v":0},"*",{"$f":"B72","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(CARE?=3, IF(End_Date2_DR<Input!$B$225,Input!$B$223,Input!$B$226), IF(CARE?=2, IF(End_Date2_DR<Input!$B$218,Input!$B$216,Input!$B$219), \"\"))","v":""},null,{"$f":"IF(D72=\"\",\"\",ROUND(D72*F72*J72,2))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B35","v":""},null,{"$f":"IF(AND(CARE?=1,InE_MedBL>0,InE_MedBL<>5),\"\",IF(AND(OR(CARE?=2,CARE?=3),F73<>\"\"),Total_kWh_DR,\"\"))","v":""},null,{"$f":"F35","v":""},null,null,null,{"$f":"IF(OR(D73=\"\",CARE?<>3),\"\",IF(End_Date3_DR<Input!$B$218,Input!$B$216,Input!$B$219))","v":""},null,{"$f":"IF(D73=\"\",\"\",ROUND(D73*F73*J73,2))","v":""}]
[null,{"$f":"B36","v":""},null,{"$f":"IF(AND(CARE?=1,InE_MedBL>0,InE_MedBL<>5),\"\",IF(AND(OR(CARE?=2,CARE?=3),F74<>\"\"),Total_kWh_DR,\"\"))","v":""},null,{"$f":"F36","v":""},null,null,null,{"$f":"IF(OR(D74=\"\",CARE?<>3),\"\",IF(End_Date4_DR<Input!$B$218,Input!$B$216,Input!$B$219))","v":""},null,{"$f":"IF(D74=\"\",\"\",ROUND(D74*F74*J74,2))","v":""}]
[null,{"$f":"B37","v":""},null,{"$f":"IF(AND(CARE?=1,InE_MedBL>0,InE_MedBL<>5),\"\",IF(AND(OR(CARE?=2,CARE?=3),F75<>\"\"),Total_kWh_DR,\"\"))","v":""},null,{"$f":"F37","v":""},null,null,null,{"$f":"IF(OR(D75=\"\",CARE?<>3),\"\",IF(End_Date5_DR<Input!$B$218,Input!$B$216,Input!$B$219))","v":""},null,{"$f":"IF(D75=\"\",\"\",ROUND(D75*F75*J75,2))","v":""}]
[]
[null,"New FERA Discount",null,"Factor"]
[null,{"$f":"MAX(0,(Input!$B$164-1)-E_Cust_Start_Date)","v":45930},null,{"$f":"ROUND(B78/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,{"$f":"Input!B162","v":-0.17974000000000001},"x",{"$f":"SUM(UDC_Total,DWR_REV_ADJ,EECC_Total,DWR_Bond_Chrg)","v":0},"x",{"$f":"D78","v":{"$error":"#DIV/0!"}},"=",{"$f":"ROUND(F78*H78*J78,2)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Input!$B$28-B78","v":-45930},null,{"$f":"ROUND(B79/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},null,{"$f":"Input!B165","v":-0.18},"x",{"$f":"SUM(UDC_Total,DWR_REV_ADJ,EECC_Total,DWR_Bond_Chrg)","v":0},"x",{"$f":"D79","v":{"$error":"#DIV/0!"}},"=",{"$f":"ROUND(F79*H79*J79,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(CARE?=3,SUM(L78:L79,$N$70),\"\")","v":""}]
[]
[]
[]
[]
[]
["GAS - CSI "]
[null,"Therms","x","Factor","x","Price",null,"= $",null,"Total"]
[null,{"$f":"IF(AND(D87<>\"\",Rate_GR=\"GRLI\"),BilledTherms,\"\")","v":""},null,{"$f":"GFactor1","v":""},null,{"$f":"IF(B87=\"\",\"\",IF(End_Date1_GR<Input!$B$93,Input!$B$91,Input!$B$94))","v":""},null,{"$f":"IF(B87=\"\",\"\",B87*D87*F87)","v":""},null,{"$f":"ROUND(SUM(H87:H91),2)","v":0}]
[null,{"$f":"IF(AND(D88<>\"\",Rate_GR=\"GRLI\"),BilledTherms,\"\")","v":""},null,{"$f":"GFactor2","v":""},null,{"$f":"IF(B88=\"\",\"\",IF(End_Date2_GR<Input!$B$93,Input!$B$91,Input!$B$94))","v":""},null,{"$f":"IF(B88=\"\",\"\",B88*D88*F88)","v":""}]
[null,{"$f":"IF(AND(D89<>\"\",Rate_GR=\"GRLI\"),BilledTherms,\"\")","v":""},null,{"$f":"GFactor3","v":""},null,{"$f":"IF(B89=\"\",\"\",IF(End_Date3_GR<Input!$B$93,Input!$B$91,Input!$B$94))","v":""},null,{"$f":"IF(B89=\"\",\"\",B89*D89*F89)","v":""}]
[null,{"$f":"IF(AND(D90<>\"\",Rate_GR=\"GRLI\"),BilledTherms,\"\")","v":""},null,{"$f":"GFactor4","v":""},null,{"$f":"IF(B90=\"\",\"\",IF(End_Date4_GR<Input!$B$93,Input!$B$91,Input!$B$94))","v":""},null,{"$f":"IF(B90=\"\",\"\",B90*D90*F90)","v":""}]
["New change GRC 2026",{"$f":"IF(AND(D91<>\"\",Rate_GR=\"GRLI\"),BilledTherms,\"\")","v":""},null,{"$f":"GFactor5","v":""},null,{"$f":"IF(B91=\"\",\"\",IF(End_Date4_GR<Input!$B$93,Input!$B$91,Input!$B$94))","v":""},null,{"$f":"IF(B91=\"\",\"\",B91*D91*F91)","v":""}]
[]
[null,"Residential Medical Discount"]
[null,"UDC",null,"DWR Rev Credit",null,"Commodity",null,"Care Surchrg",null,"DWR Bond Charge",null,"CARE Discount",null,"FERA Discount",null,null,null,"Total Charges"]
[null,{"$f":"UDC_Total","v":0},"+",{"$f":"DWR_REV_ADJ","v":0},"+",{"$f":"'DR-CALC '!N306","v":0},"+",{"$f":"CARE_Sur_Exmpt","v":0},"+",{"$f":"DWR_Bond_Chrg","v":0},"+",{"$f":"IF(CARE?=2,CARE_Discount,0)","v":0},"+",{"$f":"IF(CARE?=3,FERA_Discount,0)","v":0},null,null,"=",{"$f":"SUM(B95:N95)","v":0}]
[]
[]
[]
["Medical Discount","Total Charges","x","Medical % Discount","x","Factor",null,null,null,null,null,"Total"]
[{"$f":"IF(E_Cust_End_Date>=B103,MAX(0,(Input!$G$164-1)-E_Cust_Start_Date),0)","v":0},{"$f":"R95","v":0},"(x)",{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5),0,Input!G162)","v":0},"(x)",{"$f":"ROUND(A100/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},"=",{"$f":"ROUND(B100*D100*F100,2)","v":{"$error":"#DIV/0!"}},null,null,"=",{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5),0,H100+H101)","v":0}]
[{"$f":"IF(E_Cust_End_Date>=B103,Input!$B$28-A100,0)","v":0},{"$f":"R95","v":0},"(x)",{"$f":"IF(OR(InE_MedBL=0,InE_MedBL=5),0,Input!G165)","v":0},"(x)",{"$f":"ROUND(A101/(Input!$B$28),10)","v":{"$error":"#DIV/0!"}},"=",{"$f":"ROUND(B101*D101*F101,2)","v":{"$error":"#DIV/0!"}}]
[]
["Medical Discount Effective Date","2026-04-01"]

{"sheet":"TBL-DR","index":3,"n_rows":421,"n_cols":255,"rows_kept":421,"cut":false,"hidden":true,"merged":[[4,169,4,173],[5,169,5,173],[4,174,4,178],[5,174,5,178],[4,109,4,113],[4,134,4,138],[5,134,5,138],[5,139,5,143],[4,139,4,143],[5,129,5,133],[4,164,4,168],[5,164,5,168],[5,159,5,163],[4,159,4,163],[4,104,4,108],[4,124,4,128],[4,129,4,133],[4,119,4,123],[219,109,219,113],[5,114,5,118],[4,114,4,118],[219,119,219,123],[5,104,5,108],[219,154,219,158],[220,154,220,158],[219,144,219,148],[219,149,219,153],[220,119,220,123],[4,154,4,158],[5,154,5,158],[5,149,5,153],[5,144,5,148],[4,144,4,148],[220,149,220,153],[219,124,219,128],[219,129,219,133],[220,139,220,143],[220,144,220,148],[219,139,219,143],[4,149,4,153],[5,119,5,123],[5,124,5,128],[219,134,219,138],[220,109,220,113],[220,114,220,118],[220,104,220,108],[220,134,220,138],[220,129,220,133],[5,99,5,103],[5,47,5,51],[5,57,5,61],[219,99,219,103],[220,124,220,128],[219,114,219,118],[219,104,219,108],[5,109,5,113],[220,27,220,31],[219,27,219,31],[220,32,220,36],[219,47,219,51],[219,52,219,56],[220,37,220,41],[220,99,220,103],[220,57,220,61],[220,52,220,56],[219,63,219,64],[219,57,219,61],[219,32,219,36],[219,37,219,41],[219,42,219,46],[220,42,220,46],[220,47,220,51],[5,22,5,26],[4,12,4,16],[4,42,4,46],[5,17,5,21],[5,42,5,46],[4,32,4,36],[4,22,4,26],[4,17,4,21],[5,27,5,31],[4,99,4,103],[220,2,220,6],[220,7,220,11],[219,22,219,26],[4,27,4,31],[5,12,5,16],[4,57,4,61],[4,52,4,56],[5,32,5,36],[4,37,4,41],[5,37,5,41],[4,47,4,51],[5,52,5,56],[219,2,219,6],[219,7,219,11],[219,12,219,16],[219,17,219,21],[220,12,220,16],[220,17,220,21],[220,22,220,26],[5,2,5,6],[4,7,4,11],[4,2,4,6],[5,7,5,11]]}
["DR-LI  & * CARE for DS, DT, DTRV *  start in row 100"]
[]
["Workpaper Issued",null,null,"Rate Table for DR, DRLI"]
["DATE",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,null,null,null,null,null,null,null,null,254,255]
[null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,"DR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR-LI  & * CARE for DS, DT, DTRV *",null,null,null,null,"DR & DR-CARE",null,null,null,null,"MED & CARE-MED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM PTAR","Compare"]
[null,"Min Bill","Transmission",null,null,null,null,"Distribution",null,null,null,null,"PPP",null,null,null,null,"NUKE DECOMM RATE",null,null,null,null,"FTA BOND PMT   (TTA)",null,null,null,null,"CTC",null,null,null,null,"RS",null,null,null,null,"2006 RDS  -  FERA",null,null,null,null,"TOTAL UDC",null,null,null,null,"DWR BOND",null,null,null,null,"EECC",null,null,null,null,"DA     UDC",null,null,null,null,null,null,null,null,null,"CARE",null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission",null,null,null,null,"Distribution",null,null,null,null,"PPP",null,null,null,null,"NUKE DECOMM RATE",null,null,null,null,"FTA BOND PMT",null,null,null,null,"CTC",null,null,null,null,"RS",null,null,null,null,"FERA",null,null,null,null,"TOTAL UDC",null,null,null,null,"DWR BOND",null,null,null,null,"EECC",null,null,null,null,"DA    UDC",null,null,null,null,"CARE/MED",null,null,null,null,"CARE only",null,null,null,null,"TRAC",null,null,null,null,"TRAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Components","PTAR Totals"]
[null,null,"Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 400 %","Over 400%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 400 %","Over 400%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%"]
["2006-01-01",0.17,7.43E-3,7.43E-3,7.43E-3,null,null,4.3909999999999998E-2,4.9320000000000003E-2,9.1929999999999998E-2,null,null,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,null,null,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,null,null,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,null,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,null,null,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,null,null,null,null,null,null,null,7.7060000000000003E-2,9.0840000000000004E-2,0.13345000000000001,null,null,null,null,null,null,null,4.6760000000000003E-2,5.3150000000000003E-2,5.6030000000000003E-2,6.4850000000000005E-2,8.2930000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.43E-3,7.43E-3,7.43E-3,null,null,4.3909999999999998E-2,4.9320000000000003E-2,9.1929999999999998E-2,null,null,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,null,null,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,null,null,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,null,null,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,null,null,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,null,null,null,null,null,null,null,7.7060000000000003E-2,9.0840000000000004E-2,0.13345000000000001,null,null,null,null,null,null,null,5.1610000000000003E-2,5.8000000000000003E-2,6.241E-2,null,null,7.7060000000000003E-2,9.0840000000000004E-2,0.13345000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:L8,AB8:AP8,BA8:BE8,CV8:DE8,DU8:DY8,DZ8:EI8,ET8:EX8)","v":1.0000800000000003}]
["2006-02-01",0.17,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,5.5469999999999998E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-1.158E-2,-5.1900000000000002E-3,5.0450000000000002E-2,5.9270000000000003E-2,7.7350000000000002E-2,7.7039999999999997E-2,9.7209999999999991E-2,0.15284999999999999,0.16166999999999998,0.17974999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,5.5469999999999998E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-6.7299999999999999E-3,-3.4000000000000002E-4,4.6679999999999999E-2,4.6679999999999999E-2,4.6679999999999999E-2,8.1890000000000004E-2,0.10205999999999998,0.14907999999999999,0.14907999999999999,0.14907999999999999,null,null,null,null,null,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,4.6780000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6369100000000014,{"$f":"IF(IT9=IT8,0,1)","v":1}]
["2006-05-01",0.17,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.3349999999999998E-2,-3.4689999999999999E-2,3.6319999999999998E-2,4.539E-2,6.1219999999999997E-2,5.5270000000000007E-2,7.5440000000000007E-2,0.14645,0.15551999999999999,0.17135,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.855E-2,6.855E-2,6.855E-2,6.855E-2,6.855E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.7799999999999999E-3,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0149999999999999E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.8500000000000001E-2,-2.9839999999999998E-2,3.0589999999999999E-2,3.0589999999999999E-2,3.0589999999999999E-2,6.0120000000000007E-2,8.029E-2,0.14072000000000001,0.14072000000000001,0.14072000000000001,null,null,null,null,null,6.855E-2,6.855E-2,6.855E-2,6.855E-2,6.855E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7215000000000007,{"$f":"IF(IT10=IT9,0,1)","v":1}]
["2006-06-01",0.17,8.09E-3,8.09E-3,8.09E-3,8.09E-3,8.09E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-4.9979999999999997E-2,-4.2950000000000002E-2,6.4850000000000005E-2,7.392E-2,8.9749999999999996E-2,3.892000000000001E-2,5.9090000000000004E-2,0.16689000000000001,0.17596000000000001,0.19179000000000002,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.09E-3,8.09E-3,8.09E-3,8.09E-3,8.09E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-4.5130000000000003E-2,-3.8100000000000002E-2,5.7349999999999998E-2,5.7349999999999998E-2,5.7349999999999998E-2,4.3770000000000003E-2,6.3939999999999997E-2,0.15939,0.15939,0.15939,null,null,null,null,null,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.93693,1]
["2006-09-01",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-5.117E-2,-4.4139999999999999E-2,6.7720000000000002E-2,7.6789999999999997E-2,9.2619999999999994E-2,3.8920000000000003E-2,5.9089999999999997E-2,0.17094999999999999,0.18002000000000001,0.19585,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-4.632E-2,-3.9289999999999999E-2,6.0019999999999997E-2,6.0019999999999997E-2,6.0019999999999997E-2,4.3770000000000003E-2,6.3939999999999997E-2,0.16325000000000001,0.16325000000000001,0.16325000000000001,null,null,null,null,null,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,8.4900000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.96069,1]
["2006-10-06",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-4.6809999999999997E-2,-3.9780000000000003E-2,6.0380000000000003E-2,6.9449999999999998E-2,8.5279999999999995E-2,4.3280000000000006E-2,6.3450000000000006E-2,0.16361000000000001,0.17268,0.18851000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,8.054E-2,8.054E-2,8.054E-2,8.054E-2,8.054E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-4.1959999999999997E-2,-3.4930000000000003E-2,4.9439999999999998E-2,4.9439999999999998E-2,4.9439999999999998E-2,4.8130000000000006E-2,6.83E-2,0.15267,0.15267,0.15267,null,null,null,null,null,8.054E-2,8.054E-2,8.054E-2,8.054E-2,8.054E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8807700000000007,1]
["2006-11-01",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.1610000000000001E-2,-6.8500000000000002E-3,7.7640000000000001E-2,8.6459999999999995E-2,0.10453999999999999,6.8479999999999999E-2,8.8650000000000007E-2,0.17314000000000002,0.18196000000000001,0.20004,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,5.534E-2,5.534E-2,5.534E-2,5.534E-2,5.534E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,5.5469999999999998E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,6.1000000000000004E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,6.4999999999999997E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-1.6760000000000001E-2,-2E-3,6.7489999999999994E-2,6.7489999999999994E-2,6.7489999999999994E-2,7.3330000000000006E-2,9.35E-2,0.16299,0.16299,0.16299,null,null,null,null,null,5.534E-2,5.534E-2,5.534E-2,5.534E-2,5.534E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7908699999999997,1]
["2007-01-01",0.17,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,5.7540000000000001E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-2.052E-2,-5.7600000000000004E-3,7.3830000000000007E-2,8.2650000000000001E-2,0.10073,6.4869999999999997E-2,8.5040000000000004E-2,0.16463,0.17344999999999999,0.19153000000000001,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,5.4600000000000003E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-1.289E-2,1.8699999999999999E-3,6.2920000000000004E-2,6.2920000000000004E-2,6.2920000000000004E-2,6.9559999999999997E-2,8.972999999999999E-2,0.15078,0.15078,0.15078,null,null,null,null,null,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,5.9110000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7648499999999998,1]
["2007-05-01",0.17,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,5.7540000000000001E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-4.7489999999999997E-2,-4.0460000000000003E-2,5.475E-2,6.3820000000000002E-2,7.9649999999999999E-2,3.7899999999999996E-2,5.8070000000000004E-2,0.15328,0.16234999999999999,0.17818000000000001,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,5.4600000000000003E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,1.4E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-3.986E-2,-3.2829999999999998E-2,4.2799999999999998E-2,4.2799999999999998E-2,4.2799999999999998E-2,4.2589999999999996E-2,6.2759999999999996E-2,0.13838999999999999,0.13838999999999999,0.13838999999999999,null,null,null,null,null,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,8.6080000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8536999999999995,1]
["2007-07-01",0.17,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,5.7540000000000001E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-4.0800000000000003E-2,-3.3770000000000001E-2,4.2959999999999998E-2,5.203E-2,6.7860000000000004E-2,4.614E-2,6.6309999999999994E-2,0.14304,0.15211,0.16794000000000001,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,0,0,9.2350000000000002E-2,9.2350000000000002E-2,9.2350000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,5.4600000000000003E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.7739999999999995E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-3.3169999999999998E-2,-2.614E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,5.083E-2,7.0999999999999994E-2,0.12933,0.12933,0.12933,0,0,0,0,0,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,7.7840000000000006E-2,0,8.9410000000000003E-2,8.9410000000000003E-2,8.9410000000000003E-2,8.9410000000000003E-2]
["2007-11-01",0.17,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,5.7540000000000001E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-1.6449999999999999E-2,-1.6900000000000001E-3,5.9610000000000003E-2,6.8430000000000005E-2,8.6510000000000004E-2,7.0489999999999997E-2,9.0660000000000004E-2,0.15196000000000001,0.16078000000000001,0.17885999999999999,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,0,0,9.2350000000000002E-2,9.2350000000000002E-2,9.2350000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,5.4600000000000003E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.0010000000000001E-2,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,6.1500000000000001E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,5.13E-3,5.13E-3,5.13E-3,5.13E-3,5.13E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-8.8199999999999997E-3,5.94E-3,4.9860000000000002E-2,4.9860000000000002E-2,4.9860000000000002E-2,7.5179999999999997E-2,9.5350000000000004E-2,0.13927,0.13927,0.13927,0,0,0,0,0,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,5.3490000000000003E-2,0,8.9410000000000003E-2,8.9410000000000003E-2,8.9410000000000003E-2,8.9410000000000003E-2]
["2008-01-01",0.17,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,5.8069999999999997E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-9.0299999999999998E-3,5.7299999999999999E-3,4.4769999999999997E-2,5.3589999999999999E-2,7.1669999999999998E-2,6.6559999999999994E-2,8.6730000000000002E-2,0.12576999999999999,0.13458999999999999,0.15267,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,5.5120000000000002E-2,6.053E-2,6.053E-2,6.053E-2,6.053E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-1.31E-3,1.345E-2,3.2820000000000002E-2,3.2820000000000002E-2,3.2820000000000002E-2,7.1330000000000005E-2,9.1499999999999998E-2,0.11087,0.11087,0.11087,0,0,0,0,0,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:L19,AB19:AP19,BA19:BE19,CV19:DE19,DU19:DY19,DZ19:EI19,ET19:EX19)","v":1.5682599999999998},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"UDC_DR_Date1","v":"2026-01-01"},null,null,null,null,null,null,{"$f":"DIST_DR_Price1_BL","v":0.16192000000000001},{"$f":"DIST_DR_Price1_130","v":0.16192000000000001},{"$f":"DIST_DR_Price1_200","v":0.16192000000000001},{"$f":"DIST_DR_Price1_over","v":0.16192000000000001},{"$f":"K22","v":0.16192000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS22-AR22","v":0.10904},null,null,{"$f":"UDC_DR_Price1_BL","v":0.23196999999999998},{"$f":"UDC_DR_Price1_130","v":0.23196999999999998},{"$f":"UDC_DR_Price1_200","v":0.34100999999999998},{"$f":"UDC_DR_Price1_200","v":0.34100999999999998},{"$f":"UDC_DR_Price1_over","v":0.34100999999999998},{"$f":"IF(A22<=BCdate1,BCprice2,BCprice1)","v":5.9500000000000004E-3},{"$f":"$AV$22","v":5.9500000000000004E-3},{"$f":"$AV$22","v":5.9500000000000004E-3},{"$f":"$AV$22","v":5.9500000000000004E-3},{"$f":"$AV$22","v":5.9500000000000004E-3},{"$f":"EECC_DRprice1_BL","v":9.6360000000000001E-2},{"$f":"EECC_DRprice1_130","v":9.6360000000000001E-2},{"$f":"EECC_DRprice1_200","v":9.6360000000000001E-2},{"$f":"EECC_DRprice1_over","v":9.6360000000000001E-2},{"$f":"BD22","v":9.6360000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DIST_DR_Price1_BL","v":0.16192000000000001},{"$f":"DIST_DR_Price1_130","v":0.16192000000000001},{"$f":"DIST_DR_Price1_200","v":0.16192000000000001},{"$f":"DIST_DR_Price1_over","v":0.16192000000000001},{"$f":"DD22","v":0.16192000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EL22-EK22","v":0.10904},null,null,{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price1_BL,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price1_BL,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price1_BL,UDC_DR_Price1_BL)))","v":0.23196999999999998},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price1_130,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price1_130,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price1_130,UDC_DR_Price1_130)))","v":0.23196999999999998},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price1_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price1_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price1_200,UDC_DR_Price1_200)))","v":0.34100999999999998},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price1_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price1_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price1_200,UDC_DR_Price1_200)))","v":0.34100999999999998},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price1_over,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price1_over,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price1_over,UDC_DR_Price1_over)))","v":0.34100999999999998},0,0,0,0,0,{"$f":"EECC_DRLIprice1_BL","v":9.6360000000000001E-2},{"$f":"EECC_DRLIprice1_130","v":9.6360000000000001E-2},{"$f":"EECC_DRLIprice1_200","v":9.6360000000000001E-2},{"$f":"EECC_DRLIprice1_over","v":9.6360000000000001E-2},{"$f":"EW22","v":9.6360000000000001E-2},null,null,null,null,null,{"$f":"UDC_DRLI_MED_Price1_BL","v":0.18151999999999999},{"$f":"UDC_DRLI_MED_Price1_130","v":0.18151999999999999},{"$f":"UDC_DRLI_MED_Price1_200","v":0.25352999999999998},{"$f":"UDC_DRLI_MED_Price1_over","v":0.25352999999999998},{"$f":"FG22","v":0.25352999999999998},{"$f":"UDC_DRLI_Price1_BL","v":0.23196999999999998},{"$f":"UDC_DRLI_Price1_130","v":0.23196999999999998},{"$f":"UDC_DRLI_Price1_200","v":0.34100999999999998},{"$f":"UDC_DRLI_Price1_over","v":0.34100999999999998},{"$f":"FL22","v":0.34100999999999998},{"$f":"TRAC_DR_Price1_BL","v":-0.11047},{"$f":"TRAC_DR_Price1_130","v":-0.11047},{"$f":"TRAC_DR_Price1_200","v":-1.357E-2},{"$f":"TRAC_DR_Price1_over","v":-1.357E-2},{"$f":"FQ22","v":-1.357E-2},{"$f":"TRAC_MED_Price1_BL","v":-0.20061000000000001},{"$f":"TRAC_MED_Price1_130","v":-0.20061000000000001},{"$f":"TRAC_MED_Price1_200","v":-0.20061000000000001},{"$f":"TRAC_MED_Price1_over","v":-0.20061000000000001},{"$f":"FV22","v":-0.20061000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8008799999999994,1]
[{"$f":"UDC_DR_Date2","v":"2026-04-01"},null,null,null,null,null,null,{"$f":"DIST_DR_Price2_BL","v":0.16192000000000001},{"$f":"DIST_DR_Price2_130","v":0.16192000000000001},{"$f":"DIST_DR_Price2_200","v":0.16192000000000001},{"$f":"DIST_DR_Price2_over","v":0.16192000000000001},{"$f":"K23","v":0.16192000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS23-AR23","v":0.10892000000000002},null,null,{"$f":"UDC_DR_Price2_BL","v":0.23169000000000001},{"$f":"UDC_DR_Price2_130","v":0.23168999999999995},{"$f":"UDC_DR_Price2_200","v":0.34060999999999997},{"$f":"UDC_DR_Price2_200","v":0.34060999999999997},{"$f":"UDC_DR_Price2_over","v":0.34060999999999997},{"$f":"IF(A23<=BCdate2,BCprice2,BCprice1)","v":5.9500000000000004E-3},{"$f":"$AV$23","v":5.9500000000000004E-3},{"$f":"$AV$23","v":5.9500000000000004E-3},{"$f":"$AV$23","v":5.9500000000000004E-3},{"$f":"$AV$23","v":5.9500000000000004E-3},{"$f":"EECC_DRprice2_BL","v":0.18296000000000001},{"$f":"EECC_DRprice2_130","v":0.18296000000000001},{"$f":"EECC_DRprice2_200","v":0.18296000000000001},{"$f":"EECC_DRprice2_over","v":0.18296000000000001},{"$f":"BD23","v":0.18296000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DIST_DR_Price2_BL","v":0.16192000000000001},{"$f":"DIST_DR_Price2_130","v":0.16192000000000001},{"$f":"DIST_DR_Price2_200","v":0.16192000000000001},{"$f":"DIST_DR_Price2_over","v":0.16192000000000001},{"$f":"DD23","v":0.16192000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EL23-EK23","v":0.10892000000000002},null,null,{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price2_BL,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price2_BL,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price2_BL,UDC_DR_Price2_BL)))","v":0.23169000000000001},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price2_130,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price2_130,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price2_130,UDC_DR_Price2_130)))","v":0.23168999999999995},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price2_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price2_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price2_200,UDC_DR_Price2_200)))","v":0.34060999999999997},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price2_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price2_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price2_200,UDC_DR_Price2_200)))","v":0.34060999999999997},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price2_over,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price2_over,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price2_over,UDC_DR_Price2_over)))","v":0.34060999999999997},0,0,0,0,0,{"$f":"EECC_DRLIprice2_BL","v":0.18296000000000001},{"$f":"EECC_DRLIprice2_130","v":0.18296000000000001},{"$f":"EECC_DRLIprice2_200","v":0.18296000000000001},{"$f":"EECC_DRLIprice2_over","v":0.18296000000000001},{"$f":"EW23","v":0.18296000000000001},null,null,null,null,null,{"$f":"Input!$J$111","v":0.12975},{"$f":"Input!$J$112","v":0.12975},{"$f":"Input!$J$113","v":0.21078},{"$f":"Input!$J$114","v":0.21078},{"$f":"Input!$J$114","v":0.21078},{"$f":"UDC_DRLI_Price2_BL","v":0.23169000000000001},{"$f":"UDC_DRLI_Price2_130","v":0.23168999999999995},{"$f":"UDC_DRLI_Price2_200","v":0.34060999999999997},{"$f":"UDC_DRLI_Price2_over","v":0.34060999999999997},{"$f":"FL23","v":0.34060999999999997},{"$f":"IF(MB?,TRAC_MED_Price1_BL,TRAC_DR_Price1_BL)","v":-0.11047},{"$f":"TRAC_DR_Price2_130","v":2.776E-2},{"$f":"TRAC_DR_Price2_200","v":0.12466000000000001},{"$f":"TRAC_DR_Price2_over","v":0.12466000000000001},{"$f":"FQ23","v":0.12466000000000001},{"$f":"TRAC_MED_Price2_BL","v":-6.2379999999999998E-2},{"$f":"TRAC_MED_Price2_130","v":-6.2379999999999998E-2},{"$f":"TRAC_MED_Price2_200","v":9.6299999999999997E-3},{"$f":"TRAC_MED_Price2_over","v":9.6299999999999997E-3},{"$f":"FV23","v":9.6299999999999997E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6666399999999997,1]
[{"$f":"UDC_DR_Date3","v":"2026-06-01"},null,null,null,null,null,null,{"$f":"DIST_DR_Price3_BL","v":0.10067},{"$f":"DIST_DR_Price3_130","v":0.10067},{"$f":"DIST_DR_Price3_200","v":0.10067},{"$f":"DIST_DR_Price3_over","v":0.10067},{"$f":"K24","v":0.10067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS24-AR24","v":0.10662999999999997},null,null,{"$f":"UDC_DR_Price3_BL","v":0.22284999999999996},{"$f":"UDC_DR_Price3_130","v":0.22284999999999996},{"$f":"UDC_DR_Price3_200","v":0.32947999999999994},{"$f":"UDC_DR_Price3_200","v":0.32947999999999994},{"$f":"UDC_DR_Price3_over","v":0.32947999999999994},{"$f":"IF(A24>=BCdate2,BCprice2,BCprice1)","v":5.9100000000000003E-3},{"$f":"$AV$24","v":5.9100000000000003E-3},{"$f":"$AV$24","v":5.9100000000000003E-3},{"$f":"$AV$24","v":5.9100000000000003E-3},{"$f":"$AV$24","v":5.9100000000000003E-3},{"$f":"EECC_DRprice3_BL","v":0.18274000000000001},{"$f":"EECC_DRprice3_130","v":0.18274000000000001},{"$f":"EECC_DRprice3_200","v":0.18274000000000001},{"$f":"EECC_DRprice3_over","v":0.18274000000000001},{"$f":"BD24","v":0.18274000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DIST_DR_Price3_BL","v":0.10067},{"$f":"DIST_DR_Price3_130","v":0.10067},{"$f":"DIST_DR_Price3_200","v":0.10067},{"$f":"DIST_DR_Price3_over","v":0.10067},{"$f":"DD24","v":0.10067},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EL24-EK24","v":0.10662999999999997},null,null,{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price3_BL,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price3_BL,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price3_BL,UDC_DR_Price3_BL)))","v":0.22284999999999996},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price3_130,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price3_130,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price3_130,UDC_DR_Price3_130)))","v":0.22284999999999996},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price3_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price3_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price3_200,UDC_DR_Price3_200)))","v":0.32947999999999994},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price3_200,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price3_200,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price3_200,UDC_DR_Price3_200)))","v":0.32947999999999994},{"$f":"IF(AND(InE_MedBL<5,CARE?=2),UDC_DRLI_MED_Price3_over,IF(AND(CARE?=2,OR(InE_MedBL=5,InE_MedBL=0)),UDC_DRLI_Price3_over,IF(AND(OR(CARE?=1,CARE?=3,CARE?=4),InE_MedBL<5),UDC_MED_Price3_over,UDC_DR_Price3_over)))","v":0.32947999999999994},0,0,0,0,0,{"$f":"EECC_DRLIprice3_BL","v":0.18274000000000001},{"$f":"EECC_DRLIprice3_130","v":0.18274000000000001},{"$f":"EECC_DRLIprice3_200","v":0.18274000000000001},{"$f":"EECC_DRLIprice3_over","v":0.18274000000000001},{"$f":"EW24","v":0.18274000000000001},null,null,null,null,null,{"$f":"Input!$J$118","v":0.22284999999999996},{"$f":"Input!$J$119","v":0.22284999999999996},{"$f":"Input!$J$120","v":0.32947999999999994},{"$f":"Input!$J$121","v":0.32947999999999994},{"$f":"Input!$J$121","v":0.32947999999999994},{"$f":"UDC_DRLI_Price3_BL","v":0.22284999999999996},{"$f":"UDC_DRLI_Price3_130","v":0.22284999999999996},{"$f":"UDC_DRLI_Price3_200","v":0.32947999999999994},{"$f":"UDC_DRLI_Price3_over","v":0.32947999999999994},{"$f":"FL24","v":0.32947999999999994},{"$f":"TRAC_DR_Price3_BL","v":-3.6429999999999997E-2},{"$f":"TRAC_DR_Price3_130","v":-3.6429999999999997E-2},{"$f":"TRAC_DR_Price3_200","v":7.2609999999999994E-2},{"$f":"TRAC_DR_Price3_over","v":7.2609999999999994E-2},{"$f":"FQ24","v":7.2609999999999994E-2},{"$f":"TRAC_MED_Price3_BL","v":-0.13865},{"$f":"TRAC_MED_Price3_130","v":-0.13865},{"$f":"TRAC_MED_Price3_200","v":-5.7619999999999998E-2},{"$f":"TRAC_MED_Price3_over","v":-5.7619999999999998E-2},{"$f":"FV24","v":-5.7619999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0473599999999994,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C51:L51,AB51:AP51,BA51:BE51,CV51:DE51,DU51:DY51,DZ51:EI51,ET51:EX51)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(IT74=IT73,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ROUND",{"$f":"ROUND(B204,2)","v":0.17},{"$f":"ROUND(C204,5)","v":9.5399999999999999E-3},9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,5.8069999999999997E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,{"$f":"ROUND(AI204,5)","v":-8.9999999999999998E-4},-8.9999999999999998E-4,-8.9999999999999998E-4,-9.0299999999999998E-3,5.7299999999999999E-3,4.4769999999999997E-2,5.3589999999999999E-2,7.1669999999999998E-2,6.6559999999999994E-2,8.6730000000000002E-2,0.12576999999999999,0.13458999999999999,0.15267,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,0,0,0,0,{"$f":"ROUND(BO204,5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CU204,5)","v":0},9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,9.5399999999999999E-3,5.5120000000000002E-2,6.053E-2,6.053E-2,6.053E-2,6.053E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,{"$f":"ROUND(EA204,5)","v":-8.9999999999999998E-4},-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-1.31E-3,1.345E-2,3.2820000000000002E-2,3.2820000000000002E-2,3.2820000000000002E-2,7.1330000000000005E-2,9.1499999999999998E-2,0.11087,0.11087,0.11087,0,0,0,0,0,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2]
[]
[]
["Formulas to pull rates from WorkPapers for DR, DM, DS, DT, DTRV. "]
[]
["WINTER"]
[null,0.17,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,5.8069999999999997E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.3479999999999995E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-9.0299999999999998E-3,5.7299999999999999E-3,4.4769999999999997E-2,5.3589999999999999E-2,7.1669999999999998E-2,6.6560000000000008E-2,8.6730000000000002E-2,0.12576999999999999,0.13458999999999999,0.15267,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,8.1000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,5.5120000000000002E-2,6.053E-2,6.053E-2,6.053E-2,6.053E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-1.31E-3,1.345E-2,3.2820000000000002E-2,3.2820000000000002E-2,3.2820000000000002E-2,7.1330000000000005E-2,9.1500000000000012E-2,0.11087000000000001,0.11087000000000001,0.11087000000000001,null,null,null,null,null,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,5.7340000000000002E-2,0,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2,7.8049999999999994E-2]
["SUMMER"]
[null,0,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,5.8069999999999997E-2,7.1209999999999996E-2,7.1209999999999996E-2,7.1209999999999996E-2,7.1209999999999996E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-3.5159999999999997E-2,-2.8129999999999999E-2,2.6110000000000001E-2,3.5180000000000003E-2,5.101E-2,4.0430000000000008E-2,6.0600000000000001E-2,0.11484,0.12391000000000001,0.13974,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,4.7699999999999999E-3,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,0,0,8.8730000000000003E-2,8.8730000000000003E-2,8.8730000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,9.5400000000000016E-3,5.5120000000000002E-2,6.8260000000000001E-2,6.8260000000000001E-2,6.8260000000000001E-2,6.8260000000000001E-2,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,6.2300000000000003E-3,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,4.6000000000000001E-4,0,0,0,0,0,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,2.1900000000000001E-3,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-8.9999999999999998E-4,-2.7439999999999999E-2,-2.0410000000000001E-2,1.285E-2,1.285E-2,1.285E-2,4.5200000000000011E-2,6.5370000000000011E-2,9.8630000000000009E-2,9.8630000000000009E-2,9.8630000000000009E-2,null,null,null,null,null,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,8.3470000000000003E-2,0,0,8.5779999999999995E-2,8.5779999999999995E-2,8.5779999999999995E-2]
[]
[]
[]
[]
[]
[]
[]
[]
["DR TOU"]
[]
[]
["DATE",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,null,null,null,null,null,null,null,null,254,255]
[]
[null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"Meter","Baseline  Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,"DR TOU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM PTAR","Compare"]
[null,"Min Bill","Transmission    ON PK",null,null,null,null,"Distribution        ON PK",null,null,null,null,"PPP        ON PK",null,null,null,null,"NUKE DECOMM RATE        ON PK",null,null,null,null,"FTA BOND PMT   (TTA)",null,null,null,null,"CTC        ON PK",null,null,null,null,"RS        ON PK",null,null,null,null,"2006 RDS        ON PK",null,null,null,null,"TOTAL UDC        ON PK",null,null,null,null,"DWR BOND",null,null,null,null,"EECC        ON PK",null,null,null,null,"DA    UDC        ON PK",null,null,null,null,"Charge","Baseline ","101 - 130 %",null,null,null,null,null,null,null,null,"DR TOU OFF PEAK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission     OFF PK",null,null,null,null,"Distribution     OFF PK",null,null,null,null,"PPP     OFF PK",null,null,null,null,"NUKE DECOMM RATE     OFF PK",null,null,null,null,"FTA BOND PMT     OFF PK",null,null,null,null,"CTC     OFF PK",null,null,null,null,"RS     OFF PK",null,null,null,null,"2006 RDS     OFF PK",null,null,null,null,"TOTAL UDC     OFF PK",null,null,null,null,"DWR BOND",null,null,null,null,"EECC     OFF PK",null,null,null,null,"DA   UDC     OFF PK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Components","PTAR Totals"]
[null,null,"Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%","Baseline","101 - 130 %","131 - 200 %","201 - 300 %","Over 300%"]
[]
["2006-02-01",0.17,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8900000000000003E-3,5.8900000000000003E-3,5.8900000000000003E-3,5.8900000000000003E-3,5.8900000000000003E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.5530000000000001E-2,-2.043E-2,3.1899999999999998E-2,5.9270000000000003E-2,7.7350000000000002E-2,7.2609999999999994E-2,7.7710000000000001E-2,0.13003999999999999,0.15740999999999999,0.17549000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,5.6189999999999997E-2,5.6189999999999997E-2,5.6189999999999997E-2,5.6189999999999997E-2,5.6189999999999997E-2,{"$f":"IF(AL224<=0,AQ224,AQ224-AL224)","v":7.2609999999999994E-2},{"$f":"IF(AM224<=0,AR224,AR224-AM224)","v":7.7710000000000001E-2},{"$f":"IF(AN224<=0,AS224,AS224-AN224)","v":9.8139999999999991E-2},{"$f":"IF(AO224<=0,AT224,AT224-AO224)","v":9.8139999999999991E-2},{"$f":"IF(AP224<=0,AU224,AU224-AP224)","v":9.8140000000000005E-2},3.81,-5.4099999999999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-1.9900000000000001E-2,-1.4800000000000001E-2,3.7089999999999998E-2,5.9270000000000003E-2,7.7350000000000002E-2,7.6840000000000006E-2,8.1939999999999999E-2,0.13383,0.15601000000000001,0.17408999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.9970000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,4.9970000000000001E-2,{"$f":"IF(EE224<=0,EJ224,EJ224-EE224)","v":7.6840000000000006E-2},{"$f":"IF(EF224<=0,EK224,EK224-EF224)","v":8.1939999999999999E-2},{"$f":"IF(EG224<=0,EL224,EL224-EG224)","v":9.6740000000000007E-2},{"$f":"IF(EH224<=0,EM224,EM224-EH224)","v":9.6740000000000007E-2},{"$f":"IF(EI224<=0,EN224,EN224-EI224)","v":9.6739999999999993E-2}]
["2006-05-01",0.17,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.643E-2,1.643E-2,1.643E-2,1.643E-2,1.643E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-8.0019999999999994E-2,-8.2650000000000001E-2,-1.592E-2,4.539E-2,6.1219999999999997E-2,3.6389999999999999E-2,3.3759999999999998E-2,0.10049,0.1618,0.17763000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.11515,0.11515,0.11515,0.11515,0.11515,3.6389999999999999E-2,3.3759999999999998E-2,0.10049,0.11641,0.11641000000000001,3.81,-1.3140000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.43E-3,7.43E-3,7.43E-3,7.43E-3,7.43E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,4.4900000000000001E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.453E-2,-2.716E-2,3.5139999999999998E-2,4.539E-2,6.1219999999999997E-2,7.9939999999999997E-2,7.7310000000000004E-2,0.13961000000000001,0.14985999999999999,0.16569,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,5.4600000000000003E-2,{"$f":"IF(EE225<=0,EJ225,EJ225-EE225)","v":7.9939999999999997E-2},{"$f":"IF(EF225<=0,EK225,EK225-EF225)","v":7.7310000000000004E-2},{"$f":"IF(EG225<=0,EL225,EL225-EG225)","v":0.10447000000000001},{"$f":"IF(EH225<=0,EM225,EM225-EH225)","v":0.10446999999999999},{"$f":"IF(EI225<=0,EN225,EN225-EI225)","v":0.10447000000000001}]
["2006-06-01",0.17,8.09E-3,8.09E-3,8.09E-3,8.09E-3,8.09E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-9.4149999999999998E-2,-9.6780000000000005E-2,-1.4670000000000001E-2,7.392E-2,8.9749999999999996E-2,8.7500000000000008E-3,6.1199999999999996E-3,8.8230000000000003E-2,0.17682,0.19264999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.14279,0.14279,0.14279,0.14279,0.14279,8.7500000000000008E-3,6.1199999999999996E-3,8.8230000000000003E-2,0.10290000000000001,0.10289999999999999,3.81,-1.3140000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.09E-3,8.09E-3,8.09E-3,8.09E-3,8.09E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.4320000000000003E-2,-3.6949999999999997E-2,3.9030000000000002E-2,7.392E-2,8.9749999999999996E-2,6.694E-2,6.4310000000000006E-2,0.14029,0.17518,0.19101000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.694E-2,6.4310000000000006E-2,0.10125999999999999,0.10126,0.10126000000000002]
["2006-09-01",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-9.5339999999999994E-2,-9.7970000000000002E-2,-4.8000000000000001E-4,7.6789999999999997E-2,9.2619999999999994E-2,8.7500000000000008E-3,6.1199999999999996E-3,0.10360999999999999,0.18088000000000001,0.19671,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.14279,0.14279,0.14279,0.14279,0.14279,8.7500000000000008E-3,6.1199999999999996E-3,0.10360999999999999,0.10409000000000002,0.10409,3.81,-1.3140000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.551E-2,-3.814E-2,5.1520000000000003E-2,7.6789999999999997E-2,9.2619999999999994E-2,6.694E-2,6.4310000000000006E-2,0.15397,0.17924000000000001,0.19506999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.7599999999999993E-2,6.694E-2,6.4310000000000006E-2,0.10244999999999999,0.10245000000000001,0.10245]
["2007-10-06",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-9.1859999999999997E-2,-9.4490000000000005E-2,1.8600000000000001E-3,6.9449999999999998E-2,8.5279999999999995E-2,1.223E-2,9.5999999999999992E-3,0.10595,0.17354,0.18937000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,1.223E-2,9.5999999999999992E-3,0.10409,0.10409,0.10409000000000002,3.81,-1.3140000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.2030000000000003E-2,-3.4660000000000003E-2,5.3990000000000003E-2,6.9449999999999998E-2,8.5279999999999995E-2,7.0419999999999996E-2,6.7790000000000003E-2,0.15644,0.1719,0.18773000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,7.0419999999999996E-2,6.7790000000000003E-2,0.10244999999999999,0.10245,0.10245000000000001]
["2006-11-01",0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.2199999999999999E-2,-2.7099999999999999E-2,4.7800000000000002E-2,8.6459999999999995E-2,0.10453999999999999,6.2710000000000002E-2,6.7809999999999995E-2,0.14271,0.18137,0.19944999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,6.2710000000000002E-2,6.7809999999999995E-2,9.4909999999999994E-2,9.4910000000000008E-2,9.4909999999999994E-2,3.81,-5.4099999999999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.6290000000000001E-2,-2.1190000000000001E-2,5.2940000000000001E-2,8.6459999999999995E-2,0.10453999999999999,6.8430000000000005E-2,7.3529999999999998E-2,0.14766000000000001,0.18118000000000001,0.19925999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,6.8430000000000005E-2,7.3529999999999998E-2,9.4720000000000013E-2,9.4720000000000013E-2,9.4719999999999999E-2]
["2007-01-01",0.17,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-3.1989999999999998E-2,-2.6890000000000001E-2,4.3389999999999998E-2,8.2650000000000001E-2,0.10073,5.8220000000000001E-2,6.3320000000000001E-2,0.1336,0.17286000000000001,0.19094,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,7.0739999999999997E-2,7.0739999999999997E-2,7.0739999999999997E-2,7.0739999999999997E-2,7.0739999999999997E-2,{"$f":"IF(AL230<=0,AQ230,AQ230-AL230)","v":5.8220000000000001E-2},6.3320000000000001E-2,9.0209999999999999E-2,9.0210000000000012E-2,9.0209999999999999E-2,3.81,-5.4099999999999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-2.6079999999999999E-2,-2.0979999999999999E-2,4.8599999999999997E-2,8.2650000000000001E-2,0.10073,6.3939999999999997E-2,6.9040000000000004E-2,0.13861999999999999,0.17266999999999999,0.19075,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,6.3030000000000003E-2,6.3030000000000003E-2,6.3030000000000003E-2,6.3030000000000003E-2,6.3030000000000003E-2,6.3939999999999997E-2,6.9040000000000004E-2,9.0019999999999989E-2,9.0019999999999989E-2,9.0020000000000003E-2]
["2007-05-01",0.17,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-9.1859999999999997E-2,-9.4490000000000005E-2,-3.2599999999999999E-3,6.3820000000000002E-2,7.9649999999999999E-2,7.5300000000000002E-3,4.8999999999999998E-3,9.6129999999999993E-2,0.16320999999999999,0.17904,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,0.14416999999999999,0.14416999999999999,0.14416999999999999,0.14416999999999999,0.14416999999999999,7.5300000000000002E-3,4.8999999999999998E-3,9.6129999999999993E-2,9.9389999999999992E-2,9.9390000000000006E-2,3.81,-1.3140000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,8.6899999999999998E-3,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-3.1820000000000001E-2,-3.4450000000000001E-2,4.965E-2,6.3820000000000002E-2,7.9649999999999999E-2,6.5930000000000002E-2,6.3299999999999995E-2,0.1474,0.16156999999999999,0.1774,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,6.8769999999999998E-2,6.8769999999999998E-2,6.8769999999999998E-2,6.8769999999999998E-2,6.8769999999999998E-2,6.5930000000000002E-2,6.3299999999999995E-2,9.7750000000000004E-2,9.774999999999999E-2,9.7750000000000004E-2]
["2007-07-01",0.17,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5400000000000002E-3,3.5400000000000002E-3,3.5400000000000002E-3,3.5400000000000002E-3,3.5400000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-8.0259999999999998E-2,-8.2890000000000005E-2,-1.0749999999999999E-2,5.203E-2,6.7860000000000004E-2,2.1170000000000001E-2,1.8540000000000001E-2,9.0679999999999997E-2,0.15346000000000001,0.16929,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,0.13053000000000001,0.13053000000000001,0.13053000000000001,0.13053000000000001,0.13053000000000001,2.1170000000000001E-2,1.8540000000000001E-2,9.0679999999999997E-2,0.10143000000000002,0.10142999999999999,3.81,-1.3140000000000001E-2,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,7.0680000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-2.6349999999999998E-2,-2.8979999999999999E-2,3.814E-2,5.203E-2,6.7860000000000004E-2,7.2510000000000005E-2,6.9879999999999998E-2,0.13700000000000001,0.15089,0.16672000000000001,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,6.2190000000000002E-2,6.2190000000000002E-2,6.2190000000000002E-2,6.2190000000000002E-2,6.2190000000000002E-2,7.2510000000000005E-2,6.9879999999999998E-2,9.8860000000000003E-2,9.8860000000000003E-2,9.8860000000000003E-2]
["2007-11-01",0.17,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2700000000000001E-3,1.2700000000000001E-3,1.2700000000000001E-3,1.2700000000000001E-3,1.2700000000000001E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-2.6440000000000002E-2,-2.1340000000000001E-2,3.1710000000000002E-2,6.8430000000000005E-2,8.6510000000000004E-2,6.4990000000000006E-2,7.009E-2,0.12314,0.15986,0.17793999999999999,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,6.3969999999999999E-2,6.3969999999999999E-2,6.3969999999999999E-2,6.3969999999999999E-2,6.3969999999999999E-2,6.4990000000000006E-2,7.009E-2,9.1429999999999997E-2,9.1429999999999997E-2,9.1429999999999984E-2,3.81,-5.4099999999999999E-3,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,9.4500000000000001E-3,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,6.2950000000000006E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,9.7000000000000005E-4,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,6.0200000000000002E-3,-2.1170000000000001E-2,-1.6070000000000001E-2,3.653E-2,6.8430000000000005E-2,8.6510000000000004E-2,6.9959999999999994E-2,7.5060000000000002E-2,0.12766,0.15956000000000001,0.17763999999999999,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,4.6899999999999997E-3,5.7009999999999998E-2,5.7009999999999998E-2,5.7009999999999998E-2,5.7009999999999998E-2,5.7009999999999998E-2,6.9959999999999994E-2,7.5060000000000002E-2,9.1129999999999989E-2,9.1130000000000003E-2,9.1129999999999989E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C234:L234,AB234:AP234,BA234:BE234,CV234:DE234,DU234:DY234,DZ234:EI234,ET234:EX234)","v":0},{"$f":"IF(IT234=IT233,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C266:L266,AB266:AP266,BA266:BE266,CV266:DE266,DU266:DY266,DZ266:EI266,ET266:EX266)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(IT298=IT297,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ROUND",{"$f":"ROUND(B421,2)","v":0.17},{"$f":"ROUND(C421,5)","v":9.2800000000000001E-3},9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,1.0880000000000001E-2,1.0880000000000001E-2,{"$f":"ROUND(AI421,5)","v":1.0880000000000001E-2},1.0880000000000001E-2,1.0880000000000001E-2,-9.1859999999999997E-2,-9.4490000000000005E-2,1.8600000000000001E-3,6.9449999999999998E-2,8.5279999999999995E-2,1.223E-2,9.5999999999999992E-3,0.10595,0.17354,0.18937000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,1.223E-2,9.5999999999999992E-3,0.10409,0.10409,0.10409,3.81,-1.3140000000000001E-2,0,0,{"$f":"ROUND(BO421,5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(CU421,5)","v":0},9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,{"$f":"ROUND(EA421,5)","v":1.0880000000000001E-2},1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.2030000000000003E-2,-3.4660000000000003E-2,5.3990000000000003E-2,6.9449999999999998E-2,8.5279999999999995E-2,7.0419999999999996E-2,6.7790000000000003E-2,0.15644,0.1719,0.18773000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,7.0419999999999996E-2,6.7790000000000003E-2,0.10245,0.10245,0.10245]
[]
[]
["Formulas to pull rates from WorkPapers for DR, DM, DS, DT, DTRV. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If RDS<0,UDC,UDC-RDS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If RDS<0,UDC,UDC-RDS)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IF(AL419<0,AQ419,AQ419-AL419)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IF(AL419<0,AQ419,AQ419-AL419)"]
["WINTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATED FIELD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULATED FIELD"]
[null,0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,8.0999999999999996E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.2199999999999999E-2,-2.7099999999999999E-2,4.7800000000000002E-2,8.6459999999999995E-2,0.10453999999999999,6.2710000000000016E-2,6.7810000000000009E-2,0.14271,0.18137,0.19945000000000002,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,6.6089999999999996E-2,{"$f":"IF(AL419<=0,AQ419,AQ419-AL419)","v":6.2710000000000016E-2},{"$f":"IF(AM419<=0,AR419,AR419-AM419)","v":6.7810000000000009E-2},{"$f":"IF(AN419<=0,AS419,AS419-AN419)","v":9.4909999999999994E-2},{"$f":"IF(AO419<=0,AT419,AT419-AO419)","v":9.4910000000000008E-2},{"$f":"IF(AP419<=0,AU419,AU419-AP419)","v":9.4910000000000022E-2},3.81,-5.4099999999999999E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,6.0879999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-2.6290000000000001E-2,-2.1190000000000001E-2,5.2940000000000001E-2,8.6459999999999995E-2,0.10453999999999999,6.8429999999999991E-2,7.3529999999999998E-2,0.14766000000000001,0.18118000000000001,0.19925999999999999,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,5.8380000000000001E-2,{"$f":"IF(EE419<=0,EJ419,EJ419-EE419)","v":6.8429999999999991E-2},{"$f":"IF(EF419<=0,EK419,EK419-EF419)","v":7.3529999999999998E-2},{"$f":"IF(EG419<=0,EL419,EL419-EG419)","v":9.4720000000000013E-2},{"$f":"IF(EH419<=0,EM419,EM419-EH419)","v":9.4720000000000013E-2},{"$f":"IF(EI419<=0,EN419,EN419-EI419)","v":9.4719999999999999E-2}]
["SUMMER"]
[null,0.17,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,2.2599999999999999E-3,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-9.1859999999999997E-2,-9.4490000000000005E-2,1.8600000000000001E-3,6.9449999999999998E-2,8.5279999999999995E-2,1.2230000000000005E-2,9.5999999999999974E-3,0.10595,0.17354,0.18936999999999998,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,0.13930999999999999,{"$f":"IF(AL421<=0,AQ421,AQ421-AL421)","v":1.2230000000000005E-2},{"$f":"IF(AM421<=0,AR421,AR421-AM421)","v":9.5999999999999974E-3},{"$f":"IF(AN421<=0,AS421,AS421-AN421)","v":0.10409},{"$f":"IF(AO421<=0,AT421,AT421-AO421)","v":0.10409},{"$f":"IF(AP421<=0,AU421,AU421-AP421)","v":0.10408999999999999},3.81,-1.3140000000000001E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,9.2800000000000001E-3,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,6.8610000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2E-4,6.2E-4,6.2E-4,6.2E-4,6.2E-4,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,1.0880000000000001E-2,-3.2030000000000003E-2,-3.4660000000000003E-2,5.3990000000000003E-2,6.9449999999999998E-2,8.5279999999999995E-2,7.0419999999999996E-2,6.7789999999999989E-2,0.15644,0.1719,0.18773000000000001,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,4.8500000000000001E-3,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,6.4119999999999996E-2,{"$f":"IF(EE421<=0,EJ421,EJ421-EE421)","v":7.0419999999999996E-2},{"$f":"IF(EF421<=0,EK421,EK421-EF421)","v":6.7789999999999989E-2},{"$f":"IF(EG421<=0,EL421,EL421-EG421)","v":0.10244999999999999},{"$f":"IF(EH421<=0,EM421,EM421-EH421)","v":0.10245},{"$f":"IF(EI421<=0,EN421,EN421-EI421)","v":0.10245000000000001}]

{"sheet":"DR-CALC ","index":4,"n_rows":457,"n_cols":55,"rows_kept":457,"cut":false,"hidden":true,"merged":[[384,7,384,15],[384,16,384,22],[311,6,311,15],[311,16,311,23],[319,14,319,15],[325,14,325,15],[331,14,331,15],[337,14,337,15],[343,14,343,15],[351,14,351,15],[357,14,357,15],[363,14,363,15],[369,14,369,15],[375,14,375,15],[259,14,259,15],[265,14,265,15],[93,16,93,22],[93,7,93,15],[239,6,239,15],[239,16,239,23],[247,14,247,15],[253,14,253,15],[180,22,180,24],[181,22,181,24],[184,22,184,24],[303,14,303,15],[291,14,291,15],[271,14,271,15],[279,14,279,15],[285,14,285,15],[297,14,297,15]]}
[]
["For Rates:  DR  -  DRLI  w  CARE   FERA   &  Medical",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Determine Prorations: "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Date",null,"Start Date",null,"Num of Days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E_Cust_End_Date","v":"00:00:00"},"-",{"$f":"E_Cust_Start_Date","v":"00:00:00"},"=",{"$f":"AN5-AP5","v":0}]
[null,"Billing Period - Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric","Chng Dates","> Start Date",null,null,null,null,null,"Proration Dates",null,null,null,1,2,3,null,"Start Date"]
[null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DR UDC$",{"$f":"IF(AND(Input!B102>E_Cust_Start_Date,Input!B102<=E_Cust_End_Date),Input!B102,0)","v":"00:00:00"},null,null,null,null,null,null,{"$f":"AP5","v":"00:00:00"},null,null,null,"Chng Dates","Chng Dates","Chng Dates",null,"Chng Dates"]
[null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"END_DATE_DR-B9","v":0},null,null,null,{"$f":"SUM(J11:J15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B109>E_Cust_Start_Date,Input!B109<=E_Cust_End_Date),Input!B109,0)","v":"00:00:00"},null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$30,\"Chng Dates\",$BC$8:$BC$9)=0,\"\",DMIN($AN$7:$AN$30,\"Chng Dates\",$BC$8:$BC$9))","v":""},null,null,null,{"$f":"CONCATENATE(\">\",AU9)","v":">"},{"$f":"CONCATENATE(\">\",AU10)","v":">"},{"$f":"CONCATENATE(\">\",AU11)","v":">"},null,{"$f":"CONCATENATE(\">\",AP5+1)","v":">1"}]
[null,null,null,null,null,null,null,null,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B116>E_Cust_Start_Date,Input!B116<=E_Cust_End_Date),Input!B116,0)","v":"00:00:00"},null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$30,\"Chng Dates\",AY8:AY9)=0,\"\",DMIN($AN$7:$AN$30,\"Chng Dates\",AY8:AY9))","v":""}]
[1,{"$f":"START_DATE_DR","v":"00:00:00"},"-",{"$f":"IF(AU9=\"\",END_DATE_DR,AU9-1)","v":"00:00:00"},"=",{"$f":"End_Date1_DR-B11","v":0},null,{"$f":"CONCATENATE(F11,\"/\",$F$9)","v":"0/0"},null,{"$f":"IF($F$9=0,0,ROUND(F11/$F$9,10))","v":0},null,{"$f":"IF(AND(MONTH(End_Date1_DR)<11,MONTH(End_Date1_DR)>=6),\"Summer \",\"Winter \")","v":"Winter "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DWR Bond",{"$f":"IF(AND(Input!B131>E_Cust_Start_Date,Input!B131<=E_Cust_End_Date),Input!B131,0)","v":"00:00:00"},null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$30,\"Chng Dates\",AZ8:AZ9)=0,\"\",DMIN($AN$7:$AN$30,\"Chng Dates\",AZ8:AZ9))","v":""}]
[2,{"$f":"IF(End_Date1_DR=END_DATE_DR,\"\",End_Date1_DR)","v":""},"-",{"$f":"IF(End_Date1_DR=END_DATE_DR,\"\",IF(AU10=\"\",END_DATE_DR,AU10-1))","v":""},"=",{"$f":"IF(B12<>\"\",D12-B12,\"\")","v":""},null,{"$f":"IF(B12<>\"\",CONCATENATE(F12,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B12<>\"\",ROUND(F12/$F$9,10),\"\")","v":""},null,{"$f":"IF(AND(MONTH(End_Date2_DR)<11,MONTH(End_Date2_DR)>=6),\"Summer \",\"Winter \")","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B134>E_Cust_Start_Date,Input!B134<=E_Cust_End_Date),Input!B134,0)","v":"00:00:00"},null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$30,\"Chng Dates\",BA8:BA9)=0,\"\",DMIN($AN$7:$AN$30,\"Chng Dates\",BA8:BA9))","v":""}]
[3,{"$f":"IF(End_Date2_DR=END_DATE_DR,\"\",End_Date2_DR)","v":""},"-",{"$f":"IF(OR(End_Date2_DR=END_DATE_DR,End_Date2_DR=\"\"),\"\",IF(AU11=\"\",END_DATE_DR,AU11-1))","v":""},"=",{"$f":"IF(B13<>\"\",D13-B13,\"\")","v":""},null,{"$f":"IF(B13<>\"\",CONCATENATE(F13,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B13<>\"\",ROUND(F13/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DR COMM$",{"$f":"IF(AND(Input!B171>E_Cust_Start_Date,Input!B171<=E_Cust_End_Date),Input!B171,0)","v":"00:00:00"}]
[4,{"$f":"IF(End_Date3_DR=END_DATE_DR,\"\",End_Date3_DR)","v":""},"-",{"$f":"IF(OR(End_Date3_DR=\"\",End_Date3_DR=END_DATE_DR),\"\",IF(AU12=\"\",END_DATE_DR,AU12-1))","v":""},"=",{"$f":"IF(B14<>\"\",D14-B14,\"\")","v":""},null,{"$f":"IF(B14<>\"\",CONCATENATE(F14,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B14<>\"\",ROUND(F14/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B178>E_Cust_Start_Date,Input!B178<=E_Cust_End_Date),Input!B178,0)","v":"00:00:00"}]
[5,{"$f":"IF(End_Date4_DR=END_DATE_DR,\"\",End_Date4_DR)","v":""},"-",{"$f":"IF(OR(End_Date4_DR=END_DATE_DR,End_Date4_DR=\"\"),\"\",IF(End_Date4_DR=END_DATE_DR,\"\",END_DATE_DR))","v":""},"=",{"$f":"IF(B15<>\"\",D15-B15,\"\")","v":""},null,{"$f":"IF(B15<>\"\",CONCATENATE(F15,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B15<>\"\",ROUND(F15/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B185>E_Cust_Start_Date,Input!B185<=E_Cust_End_Date),Input!B185,0)","v":"00:00:00"}]
[null,null,null,null,null,{"$f":"SUM(F11:F15)","v":0},null,null,null,{"$f":"ROUND(F16/Days_Billed_DR,10)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CARE SRCHG EXP",{"$f":"IF(AND(Input!B201>E_Cust_Start_Date,Input!B201<=E_Cust_End_Date),Input!B201,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B204>E_Cust_Start_Date,Input!B204<=E_Cust_End_Date),Input!B204,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,"Meter crosses 0 kWh",null,null,null,null,null,null,null,null,{"$f":"AND(End_Date1_DR<>0,Rate_DR=\"dm\",Units_w_EG>0)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRW EECC",{"$f":"IF(AND(Input!B230>E_Cust_Start_Date,Input!B230<=E_Cust_End_Date),Input!B230,0)","v":"00:00:00"}]
[null,"Rate_DR",null,"Heat code",null,"Climate Zone",null,"Total kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B233>E_Cust_Start_Date,Input!B233<=E_Cust_End_Date),Input!B233,0)","v":"00:00:00"}]
[null,{"$f":"IF(CARE?=\"\",\"\",IF(CARE?=2,\"DRLI\",\"DR\"))","v":""},null,{"$f":"IF(InG_E?=2,4,1)","v":1},null,{"$f":"InBL_LOC","v":0},null,{"$f":"MAX(InEendRead-InEstartRead,Q20)","v":0},null,{"$f":"ROUNDUP(InEstartRead,-4)","v":0},"-",{"$f":"InEstartRead","v":0},"=",{"$f":"J20-L20","v":0},"+",{"$f":"InEendRead","v":0},{"$f":"IF(AND(InEendRead<InEstartRead,Input!E24=TRUE),SUM(P20,N20),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Reg Tax",{"$f":"IF(AND(Input!B240>E_Cust_Start_Date,Input!B240<=E_Cust_End_Date),Input!B240,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B243>E_Cust_Start_Date,Input!B243<=E_Cust_End_Date),Input!B243,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"St Surchrg",{"$f":"IF(AND(Input!B250>E_Cust_Start_Date,Input!B250<=E_Cust_End_Date),Input!B250,0)","v":"00:00:00"}]
[null,"Total Units",null,"Medical Units",null,null,null,"All Electric Units",null,"E&G Units",null,"FERA Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B251>E_Cust_Start_Date,Input!B253<=E_Cust_End_Date),Input!B253,0)","v":"00:00:00"}]
[null,{"$f":"IF(OR(Rate_DR=\"dr\",Rate_DR=\"drli\"),1,VLOOKUP(Billing_Acct,Data_Set,33))","v":{"$error":"#NAME?"}},null,{"$f":"IF(InMedBL=5,0,InMedBL)","v":0},null,null,null,{"$f":"IF(OR(HeatCD=2,HeatCD=4),1,0)","v":0},null,{"$f":"Units_Total-All_E_Units","v":{"$error":"#NAME?"}},null,{"$f":"IF(CARE?=3,1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CSI",{"$f":"IF(AND(Input!B215>E_Cust_Start_Date,Input!B215<=E_Cust_End_Date),Input!B215,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B218>E_Cust_Start_Date,Input!B218<=E_Cust_End_Date),Input!B218,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SDFFD",{"$f":"IF(AND(Input!B263>E_Cust_Start_Date,Input!B263<=E_Cust_End_Date),Input!B263,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B266>E_Cust_Start_Date,Input!B266<=E_Cust_End_Date),Input!B266,0)","v":"00:00:00"}]
[null,"E&G Baseline Allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FF by others",{"$f":"IF(AND(Input!B270>E_Cust_Start_Date,Input!B270<=E_Cust_End_Date),Input!B270,0)","v":"00:00:00"}]
[null,null,null,null,null,"Daily Allow",null,"DM - Daily Allow",null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B273>E_Cust_Start_Date,Input!B273<=E_Cust_End_Date),Input!B273,0)","v":"00:00:00"}]
[1,{"$f":"$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},null,{"$f":"IF(AND(End_Date1_DR<>0,Rate_DR<>\"dm\"),VLOOKUP(End_Date1_DR,BL_E_G_ALLOW,IF(CL_ZN=1,3,IF(CL_ZN=2,4,IF(CL_ZN=3,5,6)))),0)","v":0},null,{"$f":"IF(AND(End_Date1_DR<>\"\",Rate_DR=\"dm\",Units_w_EG>0),VLOOKUP(End_Date1_DR,BL_E_G_ALLOW,IF(CL_ZN=1,7,IF(CL_ZN=2,8,IF(CL_ZN=3,9,10)))),\"\")","v":{"$error":"#NAME?"}},"x",{"$f":"D30-B30","v":0},null,{"$f":"IF(End_Date1_DR=\"\",\"\",Units_w_EG)","v":{"$error":"#NAME?"}},null,{"$f":"IF(End_Date1_DR=\"\",\"\",IF(Units_w_EG=0,\"\",IF(Rate_DR=\"DM\",H30*J30*L30,F30*J30*L30)))","v":{"$error":"#NAME?"}},null,{"$f":"IF(N30=\"\",\"\",TRUNC(N30,0))","v":{"$error":"#NAME?"}},null,{"$f":"IF(N30=\"\",\"\",N30-INT(N30))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSC",{"$f":"IF(AND(BSC_Effective_date>E_Cust_Start_Date,BSC_Effective_date<=E_Cust_End_Date),BSC_Effective_date,0)","v":"00:00:00"}]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},null,{"$f":"IF(AND(End_Date2_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4),VLOOKUP(End_Date2_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5)))),VLOOKUP(D31,BL_E_G_ALLOW,IF(CL_ZN=1,3,IF(CL_ZN=2,4,IF(CL_ZN=3,5,6))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date2_DR<>\"\",Rate_DR=\"dm\",Units_w_EG>0),VLOOKUP(End_Date2_DR,BL_E_G_ALLOW,IF(CL_ZN=1,7,IF(CL_ZN=2,8,IF(CL_ZN=3,9,10)))),\"\")","v":{"$error":"#NAME?"}},"x",{"$f":"IF(D31=\"\",\"\",D31-B31)","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",Units_w_EG)","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",IF(Units_w_EG=0,\"\",IF(Rate_DR=\"DM\",H31*J31*L31,F31*J31*L31)))","v":""},null,{"$f":"IF(N31=\"\",\"\",TRUNC(N31,0))","v":""},null,{"$f":"IF(N31=\"\",\"\",N31-INT(N31))","v":""}]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},null,{"$f":"IF(AND(End_Date3_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4),VLOOKUP(End_Date3_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5)))),VLOOKUP(D32,BL_E_G_ALLOW,IF(CL_ZN=1,3,IF(CL_ZN=2,4,IF(CL_ZN=3,5,6))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date3_DR<>\"\",Rate_DR=\"dm\",Units_w_EG>0),VLOOKUP(End_Date3_DR,BL_E_G_ALLOW,IF(CL_ZN=1,7,IF(CL_ZN=2,8,IF(CL_ZN=3,9,10)))),\"\")","v":{"$error":"#NAME?"}},"x",{"$f":"IF(D32=\"\",\"\",D32-B32)","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",Units_w_EG)","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",IF(Units_w_EG=0,\"\",IF(Rate_DR=\"DM\",H32*J32*L32,F32*J32*L32)))","v":""},null,{"$f":"IF(N32=\"\",\"\",TRUNC(N32,0))","v":""},null,{"$f":"IF(N32=\"\",\"\",N32-INT(N32))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline"]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},null,{"$f":"IF(AND(End_Date4_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4),VLOOKUP(End_Date4_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5)))),VLOOKUP(D33,BL_E_G_ALLOW,IF(CL_ZN=1,3,IF(CL_ZN=2,4,IF(CL_ZN=3,5,6))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date4_DR<>\"\",Rate_DR=\"dm\",Units_w_EG>0),VLOOKUP(End_Date4_DR,BL_E_G_ALLOW,IF(CL_ZN=1,7,IF(CL_ZN=2,8,IF(CL_ZN=3,9,10)))),\"\")","v":{"$error":"#NAME?"}},"x",{"$f":"IF(D33=\"\",\"\",D33-B33)","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",Units_w_EG)","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",IF(Units_w_EG=0,\"\",IF(Rate_DR=\"DM\",H33*J33*L33,F33*J33*L33)))","v":""},null,{"$f":"IF(N33=\"\",\"\",TRUNC(N33,0))","v":""},null,{"$f":"IF(N33=\"\",\"\",N33-INT(N33))","v":""},"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},null,{"$f":"IF(AND(End_Date5_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4),VLOOKUP(End_Date5_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5)))),VLOOKUP(D34,BL_E_G_ALLOW,IF(CL_ZN=1,3,IF(CL_ZN=2,4,IF(CL_ZN=3,5,6))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date5_DR<>\"\",Rate_DR=\"dm\",Units_w_EG>0),VLOOKUP(End_Date5_DR,BL_E_G_ALLOW,IF(CL_ZN=1,7,IF(CL_ZN=2,8,IF(CL_ZN=3,9,10)))),\"\")","v":{"$error":"#NAME?"}},"x",{"$f":"IF(D34=\"\",\"\",D34-B34)","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",Units_w_EG)","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",IF(Units_w_EG=0,\"\",IF(Rate_DR=\"DM\",H34*J34*L34,F34*J34*L34)))","v":""},null,{"$f":"IF(N34=\"\",\"\",TRUNC(N34,0))","v":""},null,{"$f":"IF(N34=\"\",\"\",N34-INT(N34))","v":""},"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J30:J34)","v":0},null,null,null,null,null,{"$f":"SUM(P30:P34)","v":{"$error":"#NAME?"}},"+",{"$f":"SUM(R30:R34)","v":{"$error":"#NAME?"}},{"$f":"IF(P44=0,ROUND(SUM(P35:R35),0),ROUND(SUM(P35:R35),1))","v":{"$error":"#NAME?"}}]
[]
[null,"ALL_E Baseline Allowance"]
[null,null,null,null,null,"Daily Allow",null,"DM - Daily Allow",null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal"]
[1,{"$f":"$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},null,{"$f":"IF(AND(End_Date1_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4,All_E_Units>0),VLOOKUP(End_Date1_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5))))),\"\")","v":false},null,{"$f":"IF(AND(End_Date1_DR<>\"\",Rate_DR=\"dm\",All_E_Units>0),VLOOKUP(End_Date1_DR,BL_ALL_E_Allow,IF(CL_ZN=1,6,IF(CL_ZN=2,7,IF(CL_ZN=3,8,9)))),\"\")","v":""},"x",{"$f":"D39-B39","v":0},null,{"$f":"IF(End_Date1_DR=\"\",\"\",All_E_Units)","v":0},null,{"$f":"IF(End_Date1_DR=\"\",\"\",IF(All_E_Units>0,IF(Rate_DR=\"DM\",H39*J39*L39,F39*J39*L39),0))","v":0},null,{"$f":"IF(N39=\"\",\"\",TRUNC(N39,0))","v":0},null,{"$f":"IF(N39=\"\",\"\",N39-INT(N39))","v":0},null,null,null,null,{"$f":"BL_Basic+BL_Med_Total","v":{"$error":"#NAME?"}}]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},null,{"$f":"IF(AND(End_Date2_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4,All_E_Units>0),VLOOKUP(End_Date2_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date2_DR<>\"\",Rate_DR=\"dm\",All_E_Units>0),VLOOKUP(End_Date2_DR,BL_ALL_E_Allow,IF(CL_ZN=1,6,IF(CL_ZN=2,7,IF(CL_ZN=3,8,9)))),\"\")","v":""},"x",{"$f":"IF(D40=\"\",\"\",D40-B40)","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",All_E_Units)","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",IF(All_E_Units>0,IF(Rate_DR=\"DM\",H40*J40*L40,F40*J40*L40),0))","v":""},null,{"$f":"IF(N40=\"\",\"\",TRUNC(N40,0))","v":""},null,{"$f":"IF(N40=\"\",\"\",N40-INT(N40))","v":""}]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},null,{"$f":"IF(AND(End_Date3_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4,All_E_Units>0),VLOOKUP(End_Date3_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date3_DR<>\"\",Rate_DR=\"dm\",All_E_Units>0),VLOOKUP(End_Date3_DR,BL_ALL_E_Allow,IF(CL_ZN=1,6,IF(CL_ZN=2,7,IF(CL_ZN=3,8,9)))),\"\")","v":""},"x",{"$f":"IF(D41=\"\",\"\",D41-B41)","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",All_E_Units)","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",IF(All_E_Units>0,IF(Rate_DR=\"DM\",H41*J41*L41,F41*J41*L41),0))","v":""},null,{"$f":"IF(N41=\"\",\"\",TRUNC(N41,0))","v":""},null,{"$f":"IF(N41=\"\",\"\",N41-INT(N41))","v":""}]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},null,{"$f":"IF(AND(End_Date4_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4,All_E_Units>0),VLOOKUP(End_Date4_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date4_DR<>\"\",Rate_DR=\"dm\",All_E_Units>0),VLOOKUP(End_Date4_DR,BL_ALL_E_Allow,IF(CL_ZN=1,6,IF(CL_ZN=2,7,IF(CL_ZN=3,8,9)))),\"\")","v":""},"x",{"$f":"IF(D42=\"\",\"\",D42-B42)","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",All_E_Units)","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",IF(All_E_Units>0,IF(Rate_DR=\"DM\",H42*J42*L42,F42*J42*L42),0))","v":""},null,{"$f":"IF(N42=\"\",\"\",TRUNC(N42,0))","v":""},null,{"$f":"IF(N42=\"\",\"\",N42-INT(N42))","v":""},"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},null,{"$f":"IF(AND(End_Date5_DR<>\"\",Rate_DR<>\"dm\"),IF(OR(HeatCD=2,HeatCD=4,All_E_Units>0),VLOOKUP(End_Date5_DR,BL_ALL_E_Allow,IF(CL_ZN=1,2,IF(CL_ZN=2,3,IF(CL_ZN=3,4,5))))),\"\")","v":""},null,{"$f":"IF(AND(End_Date5_DR<>\"\",Rate_DR=\"dm\",All_E_Units>0),VLOOKUP(End_Date5_DR,BL_ALL_E_Allow,IF(CL_ZN=1,6,IF(CL_ZN=2,7,IF(CL_ZN=3,8,9)))),\"\")","v":""},"x",{"$f":"IF(D43=\"\",\"\",D43-B43)","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",All_E_Units)","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",IF(All_E_Units>0,IF(Rate_DR=\"DM\",H43*J43*L43,F43*J43*L43),0))","v":""},null,{"$f":"IF(N43=\"\",\"\",TRUNC(N43,0))","v":""},null,{"$f":"IF(N43=\"\",\"\",N43-INT(N43))","v":""},"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J39:J43)","v":0},null,null,null,null,null,{"$f":"SUM(P39:P43)","v":0},"+",{"$f":"SUM(R39:R43)","v":0},{"$f":"IF(P35=0,ROUND(SUM(P44:R44),0),ROUND(SUM(P44:R44),1))","v":{"$error":"#NAME?"}}]
[]
[null,{"$f":"IF(Rate_DR=\"DM\", \"DM w/ MEDICAL  Electric Baseline Allowance\",\"MEDICAL  Electric Baseline Allowance\")","v":"MEDICAL  Electric Baseline Allowance"}]
[]
[null,null,null,null,null,"Med - Daily Allow",null,null,null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal"]
[1,{"$f":"$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},null,{"$f":"IF(End_Date1_DR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date1_DR,BL_E_G_ALLOW,2),0))","v":0},null,null,"x",{"$f":"D49-B49","v":0},null,{"$f":"IF(End_Date1_DR=\"\",\"\",Units_Med)","v":0},null,{"$f":"IF(J49=\"\",\"\",F49*J49*L49)","v":0},null,{"$f":"IF(N49=\"\",\"\",TRUNC(N49,0))","v":0},null,{"$f":"IF(N49=\"\",\"\",N49-INT(N49))","v":0}]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date2_DR,BL_E_G_ALLOW,2),0))","v":""},null,null,"x",{"$f":"IF(D50=\"\",\"\",D50-B50)","v":""},null,{"$f":"IF(End_Date2_DR=\"\",\"\",Units_Med)","v":""},null,{"$f":"IF(J50=\"\",\"\",F50*J50*L50)","v":""},null,{"$f":"IF(N50=\"\",\"\",TRUNC(N50,0))","v":""},null,{"$f":"IF(N50=\"\",\"\",N50-INT(N50))","v":""}]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date3_DR,BL_E_G_ALLOW,2),0))","v":""},null,null,"x",{"$f":"IF(D51=\"\",\"\",D51-B51)","v":""},null,{"$f":"IF(End_Date3_DR=\"\",\"\",Units_Med)","v":""},null,{"$f":"IF(J51=\"\",\"\",F51*J51*L51)","v":""},null,{"$f":"IF(N51=\"\",\"\",TRUNC(N51,0))","v":""},null,{"$f":"IF(N51=\"\",\"\",N51-INT(N51))","v":""}]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date4_DR,BL_E_G_ALLOW,2),0))","v":""},null,null,"x",{"$f":"IF(D52=\"\",\"\",D52-B52)","v":""},null,{"$f":"IF(End_Date4_DR=\"\",\"\",Units_Med)","v":""},null,{"$f":"IF(J52=\"\",\"\",F52*J52*L52)","v":""},null,{"$f":"IF(N52=\"\",\"\",TRUNC(N52,0))","v":""},null,{"$f":"IF(N52=\"\",\"\",N52-INT(N52))","v":""},"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date5_DR,BL_E_G_ALLOW,2),0))","v":""},null,null,"x",{"$f":"IF(D53=\"\",\"\",D53-B53)","v":""},null,{"$f":"IF(End_Date5_DR=\"\",\"\",Units_Med)","v":""},null,{"$f":"IF(J53=\"\",\"\",F53*J53*L53)","v":""},null,{"$f":"IF(N53=\"\",\"\",TRUNC(N53,0))","v":""},null,{"$f":"IF(N53=\"\",\"\",N53-INT(N53))","v":""},"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J49:J53)","v":0},null,null,null,null,null,{"$f":"SUM(P49:P53)","v":0},"+",{"$f":"SUM(R49:R53)","v":0},{"$f":"ROUND(SUM(P54:R54),0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BL_Allow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL_Basic,BL_ALL_E_Total,BL_Med_Total)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Rate_DR=\"drtou\", \"DR TOU  Summer\",\"Baseline\")","v":"Baseline"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Rate_DR=\"drtou\", \"DR TOU  Winter\",\"Care Baseline\")","v":"Care Baseline"}]
[]
[null,null,"BL Allow",null,null,null,null,"Tiers Delta",null,{"$f":"IF(Rate_DR=\"DRTOU\",\"Tier kWh\",\"kWh Billed @ tier\")","v":"kWh Billed @ tier"},null,"Total kWh - Tier",null,null,"BL Allow",null,null,"% of BL",null,"Tiers Delta",null,{"$f":"IF(Rate_DR=\"DRTOU\",\"Tier kWh\",\"kWh Billed @ tier\")","v":"kWh Billed @ tier"},null,"Total kWh - Tier"]
[null,{"$f":"IF(AND(Rate_DR=\"dr\",Units_Med=0),BL_Allow,0)","v":0},"x",1,"=",{"$f":"ROUND(B68*D68,0)","v":0},null,null,null,{"$f":"IF(Total_kWh_DR>B68,B68,Total_kWh_DR)","v":0},"-",{"$f":"IF(J68>0,Total_kWh_DR-J68,0)","v":0},null,{"$f":"IF(OR(Rate_DR=\"drli\",Units_Med>0),BL_Allow,0)","v":0},"x",1,"=",{"$f":"ROUND(N68*P68,0)","v":0},null,null,null,{"$f":"IF(Total_kWh_DR>N68,N68,Total_kWh_DR)","v":0},"-",{"$f":"IF(V68>0,Total_kWh_DR-V68,0)","v":0}]
[null,{"$f":"IF(AND(Rate_DR=\"dr\",Units_Med=0),BL_Allow,0)","v":0},"x",1.3,"=",{"$f":"ROUND(B69*D69,0)","v":0},null,{"$f":"F69-F68","v":0},null,{"$f":"MIN(H69,L68)","v":0},"-",{"$f":"L68-J69","v":0},null,{"$f":"IF(OR(Rate_DR=\"drli\",Units_Med>0),BL_Allow,0)","v":0},"x",1.3,"=",{"$f":"ROUND(N69*P69,0)","v":0},null,{"$f":"R69-R68","v":0},null,{"$f":"MIN(T69,X68)","v":0},"-",{"$f":"X68-V69","v":0},"T1",{"$f":"SUM(V68:V69)","v":0}]
[null,{"$f":"IF(AND(Rate_DR=\"dr\",Units_Med=0),BL_Allow,0)","v":0},"x",2,"=",{"$f":"ROUND(B70*D70,0)","v":0},null,{"$f":"F70-F69","v":0},null,{"$f":"MIN(H70,L69)","v":0},"-",{"$f":"L69-J70","v":0},null,{"$f":"IF(OR(Rate_DR=\"drli\",Units_Med>0),BL_Allow,0)","v":0},"x",2,"=",{"$f":"ROUND(N70*P70,0)","v":0},null,{"$f":"R70-R69","v":0},null,{"$f":"MIN(T70,X69)","v":0},"-",{"$f":"X69-V70","v":0},"T2",{"$f":"SUM(V70:V72)","v":0}]
[null,{"$f":"IF(AND(Rate_DR=\"dr\",Units_Med=0),BL_Allow,0)","v":0},"x",4,"=",{"$f":"ROUND(B71*D71,0)","v":0},null,{"$f":"F71-F70","v":0},null,{"$f":"MIN(H71,L70)","v":0},"-",{"$f":"L70-J71","v":0},null,{"$f":"IF(OR(Rate_DR=\"drli\",Units_Med>0),BL_Allow,0)","v":0},"x",4,"=",{"$f":"ROUND(N71*P71,0)","v":0},null,{"$f":"R71-R70","v":0},null,{"$f":"MIN(T71,X70)","v":0},"-",{"$f":"X70-V71","v":0}]
[null,{"$f":"IF(AND(Rate_DR=\"dr\",Units_Med=0),BL_Allow,0)","v":0},null,"Over",null,null,null,null,null,{"$f":"MIN(H72,L71)","v":0},null,null,null,{"$f":"IF(OR(Rate_DR=\"drli\",Units_Med>0),BL_Allow,0)","v":0},null,"Over",null,null,null,null,null,{"$f":"MIN(T72,X71)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J68:J72)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V68:V72)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(Rate_DR=\"DRTOU\",\"DR  TOU   SUMMER\",\"Standard Baseline\")","v":"Standard Baseline"},null,null,null,null,null,null,null,null,{"$f":"IF(Rate_DR=\"DRTOU\",\"DR  TOU   WINTER\",\"CARE/Medical Baseline\")","v":"CARE/Medical Baseline"}]
[]
[null,"UDC"]
[null,null,null,"Billing Segment",null,null,null,"kWh",null,"Factor",null,"Price",null,"Total",null,"Totals","kWh",null,"Factor",null,"Price",null,"Total"]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$11","v":"0/0"},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\"))),0,IF(J98=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J98=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43)),0),VLOOKUP(End_Date1_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43))))","v":""},"=",{"$f":"IF(J98=\"\",\"\",ROUND(H98*J98*L98,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J99=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J99=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44)),0),VLOOKUP(End_Date1_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44))))","v":""},"=",{"$f":"IF(J99=\"\",\"\",ROUND(H99*J99*L99,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J100=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J100=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45)),0),VLOOKUP(End_Date1_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45))))","v":""},"=",{"$f":"IF(J100=\"\",\"\",ROUND(H100*J100*L100,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J101=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J101=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46)),0),VLOOKUP(End_Date1_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46))))","v":""},"=",{"$f":"IF(J101=\"\",\"\",ROUND(H101*J101*L101,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J102=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J102=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47)),0),VLOOKUP(End_Date1_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47))))","v":""},"=",{"$f":"IF(J102=\"\",\"\",ROUND(H102*J102*L102,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N101:N102)","v":0},null,{"$f":"SUM(N98:N102)","v":0},null,null,null,null,null,null,null,null,null,"t1 baseline"]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$11","v":"0/0"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S104=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S104=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,140))","v":""},"=",{"$f":"IF(S104=\"\",\"\",ROUND(Q104*S104*U104,2))","v":""},null,"t1",{"$f":"W104","v":""},null,{"$f":"IF(CARE?=3,1,0)","v":0}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S105=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S104=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,141))","v":""},"=",{"$f":"IF(S105=\"\",\"\",ROUND(Q105*S105*U105,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S106=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S104=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,142))","v":""},"=",{"$f":"IF(S106=\"\",\"\",ROUND(Q106*S106*U106,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S107=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S104=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,143))","v":""},"=",{"$f":"IF(S107=\"\",\"\",ROUND(Q107*S107*U107,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S108=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S104=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,144))","v":""},"=",{"$f":"IF(S108=\"\",\"\",ROUND(Q108*S108*U108,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W107:W108)","v":0},{"$f":"SUM(W104:W108)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline"]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$12","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J111=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J111=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43)),0),VLOOKUP(End_Date2_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43))))","v":""},"=",{"$f":"IF(J111=\"\",\"\",ROUND(H111*J111*L111,2))","v":""},null,null,null,null,null,null,null,null,null,null,"T1`",{"$f":"SUM(N111:N112)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J112=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J112=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44)),0),VLOOKUP(End_Date2_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44))))","v":""},"=",{"$f":"IF(J112=\"\",\"\",ROUND(H112*J112*L112,2))","v":""},null,null,null,null,null,null,null,null,null,null,"T2",{"$f":"SUM(N113:N115)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J113=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J113=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45)),0),VLOOKUP(End_Date2_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45))))","v":""},"=",{"$f":"IF(J113=\"\",\"\",ROUND(H113*J113*L113,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J114=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J114=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46)),0),VLOOKUP(End_Date2_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46))))","v":""},"=",{"$f":"IF(J114=\"\",\"\",ROUND(H114*J114*L114,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J115=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J115=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47)),0),VLOOKUP(End_Date2_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47))))","v":""},"=",{"$f":"IF(J115=\"\",\"\",ROUND(H115*J115*L115,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N114:N115)","v":0},null,{"$f":"SUM(N111:N115)","v":0},null,null,null,null,null,null,null,null,null,"care baseline"]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$12","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S117=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S117=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,140))","v":""},"=",{"$f":"IF(S117=\"\",\"\",ROUND(Q117*S117*U117,2))","v":""},null,"T1",{"$f":"SUM(W117:W118)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S118=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S117=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,141))","v":""},"=",{"$f":"IF(S118=\"\",\"\",ROUND(Q118*S118*U118,2))","v":""},null,"T2",{"$f":"SUM(W119:W121)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S119=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S117=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,142))","v":""},"=",{"$f":"IF(S119=\"\",\"\",ROUND(Q119*S119*U119,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S120=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S117=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,143))","v":""},"=",{"$f":"IF(S120=\"\",\"\",ROUND(Q120*S120*U120,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S121=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S117=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,144))","v":""},"=",{"$f":"IF(S121=\"\",\"\",ROUND(Q121*S121*U121,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W120:W121)","v":0},{"$f":"SUM(W117:W121)","v":0}]
[]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$13","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J124=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J124=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43)),0),VLOOKUP(End_Date3_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43))))","v":""},"=",{"$f":"IF(J124=\"\",\"\",ROUND(H124*J124*L124,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J125=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J125=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44)),0),VLOOKUP(End_Date3_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44))))","v":""},"=",{"$f":"IF(J125=\"\",\"\",ROUND(H125*J125*L125,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J126=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J126=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45)),0),VLOOKUP(End_Date3_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45))))","v":""},"=",{"$f":"IF(J126=\"\",\"\",ROUND(H126*J126*L126,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J127=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J127=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46)),0),VLOOKUP(End_Date3_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46))))","v":""},"=",{"$f":"IF(J127=\"\",\"\",ROUND(H127*J127*L127,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J128=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J128=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47)),0),VLOOKUP(End_Date3_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47))))","v":""},"=",{"$f":"IF(J128=\"\",\"\",ROUND(H128*J128*L128,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N127:N128)","v":0},null,{"$f":"SUM(N124:N128)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$13","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S130=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S130=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,140))","v":""},"=",{"$f":"IF(S130=\"\",\"\",ROUND(Q130*S130*U130,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S131=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S130=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,141))","v":""},"=",{"$f":"IF(S131=\"\",\"\",ROUND(Q131*S131*U131,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S132=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S130=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,142))","v":""},"=",{"$f":"IF(S132=\"\",\"\",ROUND(Q132*S132*U132,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S133=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S130=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,143))","v":""},"=",{"$f":"IF(S133=\"\",\"\",ROUND(Q133*S133*U133,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S134=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S130=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,144))","v":""},"=",{"$f":"IF(S134=\"\",\"\",ROUND(Q134*S134*U134,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W133:W134)","v":0},{"$f":"SUM(W130:W134)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"H14","v":""}]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$14","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J137=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J137=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43)),0),VLOOKUP(End_Date4_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43))))","v":""},"=",{"$f":"IF(J137=\"\",\"\",ROUND(H137*J137*L137,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J138=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J138=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44)),0),VLOOKUP(End_Date4_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44))))","v":""},"=",{"$f":"IF(J138=\"\",\"\",ROUND(H138*J138*L138,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J139=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J139=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45)),0),VLOOKUP(End_Date4_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45))))","v":""},"=",{"$f":"IF(J139=\"\",\"\",ROUND(H139*J139*L139,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J140=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J140=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46)),0),VLOOKUP(End_Date4_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46))))","v":""},"=",{"$f":"IF(J140=\"\",\"\",ROUND(H140*J140*L140,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J141=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J141=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47)),0),VLOOKUP(End_Date4_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47))))","v":""},"=",{"$f":"IF(J141=\"\",\"\",ROUND(H141*J141*L141,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N140:N141)","v":0},null,{"$f":"SUM(N137:N141)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$14","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S143=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S143=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,140))","v":""},"=",{"$f":"IF(S143=\"\",\"\",ROUND(Q143*S143*U143,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S144=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S143=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,141))","v":""},"=",{"$f":"IF(S144=\"\",\"\",ROUND(Q144*S144*U144,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S145=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S143=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,142))","v":""},"=",{"$f":"IF(S145=\"\",\"\",ROUND(Q145*S145*U145,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S146=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S143=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,143))","v":""},"=",{"$f":"IF(S146=\"\",\"\",ROUND(Q146*S146*U146,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S147=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S143=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,144))","v":""},"=",{"$f":"IF(S147=\"\",\"\",ROUND(Q147*S147*U147,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W146:W147)","v":0},{"$f":"SUM(W143:W147)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"H15","v":""}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$15","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J150=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J150=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43)),0),VLOOKUP(End_Date5_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),58,43))))","v":""},"=",{"$f":"IF(J150=\"\",\"\",ROUND(H150*J150*L150,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J151=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J151=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44)),0),VLOOKUP(End_Date5_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),59,44))))","v":""},"=",{"$f":"IF(J151=\"\",\"\",ROUND(H151*J151*L151,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J152=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J152=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45)),0),VLOOKUP(End_Date5_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),60,45))))","v":""},"=",{"$f":"IF(J152=\"\",\"\",ROUND(H152*J152*L152,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J153=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J153=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46)),0),VLOOKUP(End_Date5_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),61,46))))","v":""},"=",{"$f":"IF(J153=\"\",\"\",ROUND(H153*J153*L153,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J154=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J154=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47)),0),VLOOKUP(End_Date5_DR,MHP_TBL,IF(OR(DA02_DR=\"da02\",DAPC_DR=\"dapc\"),62,47))))","v":""},"=",{"$f":"IF(J154=\"\",\"\",ROUND(H154*J154*L154,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N153:N154)","v":0},null,{"$f":"SUM(N150:N154)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$15","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S156=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S156=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,140))","v":""},"=",{"$f":"IF(S156=\"\",\"\",ROUND(Q156*S156*U156,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S157=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S156=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,141))","v":""},"=",{"$f":"IF(S157=\"\",\"\",ROUND(Q157*S157*U157,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S158=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S156=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,142))","v":""},"=",{"$f":"IF(S158=\"\",\"\",ROUND(Q158*S158*U158,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S159=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S156=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,143))","v":""},"=",{"$f":"IF(S159=\"\",\"\",ROUND(Q159*S159*U159,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S160=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S156=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,144))","v":""},"=",{"$f":"IF(S160=\"\",\"\",ROUND(Q160*S160*U160,2))","v":""},{"$f":"SUM(W156:W160)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W159:W160)","v":0}]
[]
[]
[null,null,null,null,null,"UDC TOTAL",null,{"$f":"SUM(H165:H166)","v":0}]
[null,null,null,null,null," UDC Regular",null,{"$f":"SUM(P103:P161)","v":0}]
[null,null,null,null,null," UDC CARE",null,{"$f":"SUM(X109:X160)","v":0},null,35.950000000000003,null,{"$f":"UDC_CARE-J166","v":-35.950000000000003}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"0.17*0.8","v":0.13600000000000001},null,null,null,null,{"$f":"MIN_CHG_PRICE_NEW_DT","v":"2025-10-01"}]
[null,"Note: PLEASE DONT DELETE BELOW DATE",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E_Cust_Start_Date-1","v":-1}]
[null,null,null,null,null,null,null,null,null,{"$f":"4.35/32","v":0.13593749999999999}]
[null,"BSC Date",null,"2025-10-01",null,null,null,{"$f":"IF(AND(START_DATE_DR<MIN_CHG_PRICE_NEW_DT,MIN_CHG_PRICE_NEW_DT<END_DATE_DR),MAX(0,MIN_CHG_PRICE_NEW_DT-E_Cust_Start_Date-1),$F$16)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSC calc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(0<InE_MedBL,InE_MedBL<5)","v":false}]
[null,"Minimum Charge Adjustment",null,null,null,null,null,null,null,null,null,null,null,"Regular",null,"CARE or MB or FERA",{"$f":"OR(CARE?=2,CARE?=3,AND(0<InE_MedBL,InE_MedBL<5))","v":false}]
[null,null,null,null,null,null,null,"Days",null,"Rate_DR",null,null,null,"Min Chrg","x","Min Chrg",null,null,null,"BSC Fixed Charge",{"$f":"IF(AND(E_Cust_Start_Date<BSC_Effective_date,E_Cust_End_Date<BSC_Effective_date),\"Old\",IF(AND(E_Cust_Start_Date<BSC_Effective_date,E_Cust_End_Date>=BSC_Effective_date),\"Split\",\"New\"))","v":"Old"},null,"Base Service Charge"]
[null,null,null,{"$f":"IF(AND(D177<=START_DATE_DR,D177<=END_DATE_DR),TRUE,FALSE)","v":false},null,null,null,{"$f":"IF(AND(START_DATE_DR<MIN_CHG_PRICE_NEW_DT,MIN_CHG_PRICE_NEW_DT<END_DATE_DR),MAX(0,MIN_CHG_PRICE_NEW_DT-E_Cust_Start_Date-1),$F$16)","v":0},"x",{"$f":"IF(D182,0,IF(NOT(CARE_OR_MB?),MIN_CHG_PRICE_OLD,MIN_CHG_PRICE_CARE_OLD))","v":0.40200000000000002},null,null,"=",{"$f":"IF(NOT(CARE_OR_MB?),SUM(H182*J182,H183*J183),0)","v":0},"-",{"$f":"IF(NOT(CARE_OR_MB?),0,SUM(H182*J182,H183*J183))","v":0},null,null,null,null,{"$f":"IF(U181=\"Split\",TRUE,FALSE)","v":false},null,{"$f":"IFERROR(INDEX(BSC_Date,MATCH(E_Cust_Start_Date+1,BSC_Date,1)),0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,{"$f":"Input!$B$28-$H$182","v":0},"x",{"$f":"IF(D182,0,IF(NOT(CARE_OR_MB?),MIN_CHG_PRICE_NEW,MIN_CHG_PRICE_CARE_NEW))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Days","Min $","Total"]
[null,null,null,null,null,"DWR REV ADJ",null,"DIST_Total",null,"TRAC_Total",null,"DWR_Bond_Chrg",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W185=0,Days_Billed_DR,Days1)","v":0},{"$f":"IFERROR(INDEX(BSC,MATCH(CARE?,BSC_LineItem,0),MATCH(W182,BSC_Date,0)),0)","v":0},{"$f":"ROUND(W184*X184,2)","v":0}]
[null,null,null,null,null,{"$f":"DWR_REV_ADJ","v":0},"+",{"$f":"IF(BSC?,ROUND(DIST_Total*Factor1_DR,2),DIST_Total)","v":0},"+",{"$f":"IF(BSC?,ROUND(TRAC_Total*Factor1_DR,2),TRAC_Total)","v":0},"+",{"$f":"DWR_Bond_Chrg","v":0},"=",{"$f":"SUM(F185:L185,H187:J187)","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(U181=\"Split\",OR(OFFSET(INDEX(BSC_Date,MATCH(E_Cust_Start_Date+1,BSC_Date)),0,1)=0,OFFSET(INDEX(BSC_Date,MATCH(E_Cust_Start_Date+1,BSC_Date)),0,1)>E_Cust_End_Date)),W182,IF(OFFSET(INDEX(BSC_Date,MATCH(E_Cust_Start_Date+1,BSC_Date)),0,1)>E_Cust_End_Date,0,OFFSET(INDEX(BSC_Date,MATCH(E_Cust_Start_Date+1,BSC_Date)),0,1))),0)","v":"00:00:00"}]
[null,null,null,null,null,"CA Climate Cred",null,"CARE Disc",null,"FERA Disc",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W185=0,0,IF(Days2=\"\",0,Days2))","v":0},{"$f":"IFERROR(INDEX(BSC,MATCH(CARE?,BSC_LineItem,0),MATCH(W185,BSC_Date,0)),0)","v":0},{"$f":"ROUND(W186*X186,2)","v":0}]
[null,null,null,null,null,{"$f":"CA_Climate_Cred","v":0},null,{"$f":"CARE_Discount","v":""},null,{"$f":"FERA_Discount","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y184+Y186","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(CARE_OR_MB?),MAX(N182-MAX(0,N185),0),0)","v":0}]
[]
[]
[null,null,null,null,null,"CARE or MB Min Chrg Adjustment"]
[]
[null,null,null,null,null,"CARE Base",null,"DIST_Total",null,"TRAC_Total",null,{"$f":"H186","v":"CARE Disc"}]
[null,null,null,null,null,{"$f":"P182","v":0},"-",{"$f":"H185","v":0},"-",{"$f":"J185","v":0},"-",0,"=",{"$f":"IF(NOT(CARE_OR_MB?),0,F195-MAX(0,SUM(H195:L195)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=IF(F13=\"\",\"\",IF($P14<$Y$12,$X$13,$Y$13))"]
[]
[null,"Wild Fire Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=IF(J202=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),$AG$212,0))"]
[null,null,null,null,null,null,null,"kWh",null,"Factor",null,"Price",null,"Total"]
[null,1,null,"Baseline",null,"T0",null,{"$f":"IF(J202<>\"\",$J$68,\"\")","v":""},"x",{"$f":"IF($J$68>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J202=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$207<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J202<>\"\",ROUND(H202*J202*L202,2),\"\")","v":""}]
[null,null,null,1.3,null,"T1",null,{"$f":"IF(J203<>\"\",$J$69,\"\")","v":""},"x",{"$f":"IF($J$69>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J203=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$207<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J203<>\"\",ROUND(H203*J203*L203,2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Surcharge Tax"]
[null,null,null,"Tier 3 - Tier 5",null,"BT",null,{"$f":"IF(J204<>\"\",SUM($J$70:$J$72),\"\")","v":""},"x",{"$f":"IF(SUM($J$70:$J$72)>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J204=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$207<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J204<>\"\",ROUND(H204*J204*L204,2),\"\")","v":""},null,{"$f":"SUM(N202:N204)","v":0},null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(AB207:AB211)","v":0},null,{"$f":"Input!B131","v":"2025-02-01"},{"$f":"Input!B134","v":"2026-01-01"},{"$f":"IF(AND(T205<AE205,V205>=AE205),\"Y\",\"N\")","v":"N"}]
[null,2,null,"Baseline",null,"T0",null,{"$f":"IF(J206<>\"\",$J$68,\"\")","v":""},"x",{"$f":"IF($J$68>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J206=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$208<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J206<>\"\",ROUND(H206*J206*L206,2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"Input!B132","v":5.9500000000000004E-3},{"$f":"Input!B135","v":5.9100000000000003E-3}]
[null,null,null,1.3,null,"T1",null,{"$f":"IF(J207<>\"\",$J$69,\"\")","v":""},"x",{"$f":"IF($J$69>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J207=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$208<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J207<>\"\",ROUND(H207*J207*L207,2),\"\")","v":""},null,null,null,null,null,{"$f":"$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(V207=\"\",\"\",IF(AND(AF205=\"Y\",V207<AE205),1,2))","v":2},{"$f":"ROUND(SUMIF(AF207:AF211,1,AB207:AB211),10)","v":0}]
[null,null,null,"Tier 3 - Tier 5",null,"BT",null,{"$f":"IF(J208<>\"\",SUM($J$70:$J$72),\"\")","v":""},"x",{"$f":"IF(SUM($J$70:$J$72)>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J208=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$208<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J208<>\"\",ROUND(H208*J208*L208,2),\"\")","v":""},null,{"$f":"SUM(N206:N208)","v":0},null,null,null,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(Y208<>\"\",AA208-Y208,\"\")","v":""},null,null,{"$f":"IF(V208=\"\",\"\",IF(AND(AF205=\"Y\",V208<AE205),1,2))","v":""},{"$f":"ROUND(SUMIF(AF207:AF211,2,AB207:AB211),10)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(Y209<>\"\",AA209-Y209,\"\")","v":""},null,null,{"$f":"IF(V209=\"\",\"\",IF(AND(AF205=\"Y\",V209<AE205),1,2))","v":""}]
[null,3,null,null,null,"T0",null,{"$f":"IF(J210<>\"\",$J$68,\"\")","v":""},"x",{"$f":"IF($J$68>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J210=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$209<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J210<>\"\",ROUND(H210*J210*L210,2),\"\")","v":""},null,null,null,null,null,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(Y210<>\"\",AA210-Y210,\"\")","v":""},null,null,{"$f":"IF(V210=\"\",\"\",IF(AND(AF205=\"Y\",V210<AE205),1,2))","v":""}]
[null,null,null,null,null,"T1",null,{"$f":"IF(J211<>\"\",$J$69,\"\")","v":""},"x",{"$f":"IF($J$69>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J211=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$209<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J211<>\"\",ROUND(H211*J211*L211,2),\"\")","v":""},null,null,null,null,null,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(Y211<>\"\",AA211-Y211,\"\")","v":""},null,null,{"$f":"IF(V211=\"\",\"\",IF(AND(AF205=\"Y\",V211<AE205),1,2))","v":""}]
[null,null,null,null,null,"BT",null,{"$f":"IF(J212<>\"\",SUM($J$70:$J$72),\"\")","v":""},"x",{"$f":"IF(SUM($J$70:$J$72)>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J212=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$209<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J212<>\"\",ROUND(H212*J212*L212,2),\"\")","v":""},null,{"$f":"SUM(N210:N212)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(X207:X211)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(AF205=\"N\",V205<AE205),AD206,IF(AND(AF205=\"N\",V205>AE205),AE206,ROUND(ROUND(AG207*AD206,10)+ROUND(AE206*AG208,10),6)))","v":5.9500000000000004E-3}]
[]
[null,4,null,null,null,"T0",null,{"$f":"IF(J214<>\"\",$J$68,\"\")","v":""},"x",{"$f":"IF($J$68>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J214=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$210<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J214<>\"\",ROUND(H214*J214*L214,2),\"\")","v":""}]
[null,null,null,null,null,"T1",null,{"$f":"IF(J215<>\"\",$J$69,\"\")","v":""},"x",{"$f":"IF($J$69>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J215=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$210<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J215<>\"\",ROUND(H215*J215*L215,2),\"\")","v":""}]
[null,null,null,null,null,"BT",null,{"$f":"IF(J216<>\"\",SUM($J$70:$J$72),\"\")","v":""},"x",{"$f":"IF(SUM($J$70:$J$72)>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J216=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$210<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J216<>\"\",ROUND(H216*J216*L216,2),\"\")","v":""},null,{"$f":"SUM(N214:N216)","v":0}]
[]
[null,5,null,null,null,"T0",null,{"$f":"IF(J218<>\"\",$J$68,\"\")","v":""},"x",{"$f":"IF($J$68>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J218=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$211<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J218<>\"\",ROUND(H218*J218*L218,2),\"\")","v":""}]
[null,null,null,null,null,"T1",null,{"$f":"IF(J219<>\"\",$J$69,\"\")","v":""},"x",{"$f":"IF($J$69>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J219=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$211<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J219<>\"\",ROUND(H219*J219*L219,2),\"\")","v":""}]
[null,null,null,null,null,"BT",null,{"$f":"IF(J220<>\"\",SUM($J$70:$J$72),\"\")","v":""},"x",{"$f":"IF(SUM($J$70:$J$72)>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J220=\"\",\"\",IF(AND(OR(InE_MedBL=0,InE_MedBL=5),Rate_DR=\"DR\"),IF($V$211<$AE$205,$AD$206,$AE$206),0))","v":""},"=",{"$f":"IF(J220<>\"\",ROUND(H220*J220*L220,2),\"\")","v":""},null,{"$f":"SUM(N218:N220)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N202:N220)","v":0}]
[]
[null,"DWR Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,null,null,null,null,null,null,"kWh",null,"Factor",null,"Price",null,"Total",null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(AB226:AB230)","v":0},null,{"$f":"Input!D230","v":"2020-01-01"},{"$f":"Input!D233","v":"2021-02-01"},{"$f":"IF(AND(T224<AE224,V224>=AE224),\"Y\",\"N\")","v":"N"}]
[null,1,null,"Billable Unit 1",null,"Total",null,{"$f":"IF(J225<>\"\",IF($J$73=0,$V$73,$J$73),\"\")","v":0},"x",{"$f":"Factor1_DR","v":0},"x",{"$f":"IF(J225=\"\",\"\",IF($V226<$AE$224,$AD$225,$AE$225))","v":-8.0000000000000007E-5},"=",{"$f":"IF(J225<>\"\",ROUND(H225*J225*L225,2),\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"Input!D231","v":-8.0000000000000007E-5},{"$f":"Input!D234","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(V226=\"\",\"\",IF(AND(AF224=\"Y\",V226<AE224),1,2))","v":2},{"$f":"ROUND(SUMIF(AF226:AF230,1,AB226:AB230),10)","v":0}]
[null,2,null,"Billable Unit 2",null,"Total",null,{"$f":"IF(J227<>\"\",IF($J$73=0,$V$73,$J$73),\"\")","v":""},"x",{"$f":"Factor2_DR","v":""},"x",{"$f":"IF(J227=\"\",\"\",IF($V227<$AE$224,$AD$225,$AE$225))","v":""},"=",{"$f":"IF(J227<>\"\",ROUND(H227*J227*L227,2),\"\")","v":""},null,null,null,null,null,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(Y227<>\"\",AA227-Y227,\"\")","v":""},null,null,{"$f":"IF(V227=\"\",\"\",IF(AND(AF224=\"Y\",V227<AE224),1,2))","v":""},{"$f":"ROUND(SUMIF(AF226:AF230,2,AB226:AB230),10)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(Y228<>\"\",AA228-Y228,\"\")","v":""},null,null,{"$f":"IF(V228=\"\",\"\",IF(AND(AF224=\"Y\",V228<AE224),1,2))","v":""}]
[null,3,null,"Billable Unit 3",null,"Total",null,{"$f":"IF(J229<>\"\",IF($J$73=0,$V$73,$J$73),\"\")","v":""},"x",{"$f":"Factor3_DR","v":""},"x",{"$f":"IF(J229=\"\",\"\",IF($V228<$AE$224,$AD$225,$AE$225))","v":""},"=",{"$f":"IF(J229<>\"\",ROUND(H229*J229*L229,2),\"\")","v":""},null,null,null,null,null,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(Y229<>\"\",AA229-Y229,\"\")","v":""},null,null,{"$f":"IF(V229=\"\",\"\",IF(AND(AF224=\"Y\",V229<AE224),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(Y230<>\"\",AA230-Y230,\"\")","v":""},null,null,{"$f":"IF(V230=\"\",\"\",IF(AND(AF224=\"Y\",V230<AE224),1,2))","v":""}]
[null,4,null,"Billable Unit 4",null,"Total",null,{"$f":"IF(J231<>\"\",IF($J$73=0,$V$73,$J$73),\"\")","v":""},"x",{"$f":"Factor4_DR","v":""},"x",{"$f":"IF(J231=\"\",\"\",IF($V229<$AE$224,$AD$225,$AE$225))","v":""},"=",{"$f":"IF(J231<>\"\",ROUND(H231*J231*L231,2),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"SUM(X226:X230)","v":0}]
[]
[null,5,null,"Billable Unit 5",null,"Total",null,{"$f":"IF(J233<>\"\",IF($J$73=0,$V$73,$J$73),\"\")","v":""},"x",{"$f":"Factor5_DR","v":""},"x",{"$f":"IF(J233=\"\",\"\",IF($V230<$AE$224,$AD$225,$AE$225))","v":""},"=",{"$f":"J194=IF(J233<>\"\",ROUND(H233*J233*L233,2),\"\")","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N225:N233)","v":0}]
[null,"CA Climate Credit"]
[null,"Check 1",{"$f":"IF(OR(AND(MONTH(T224)=8,MONTH(V224)=9),AND(MONTH(T224)=9,DAY(T224)=1)),1,0)","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(C236:C237)>0, CA_CLIM_CRED,0)","v":0},"x",1,"=",{"$f":"J236*L236","v":0}]
[null,"Check 2",{"$f":"IF(OR(AND(MONTH(T224)=9,MONTH(V224)=10),AND(MONTH(T224)=10,DAY(T224)=1)),1,0)","v":0}]
[]
[]
[null,"EECC Charges",null,null,null,null,"Standard Baseline - DR rate (& FERA)",null,null,null,null,null,null,null,null,null,"CARE/Medical Baseline - DRLI "]
[]
[null,null,null,null,null,null,null,"kWh",null,"Factor",null,"Price",null,"Total",null,null,"kWh",null,"Factor",null,"Price",null,"Total"]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\"))),0,IF(J243=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J243=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date1_DR,MHP_TBL,P11s),IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,150),0))))","v":""},"=",{"$f":"IF(J243=\"\",\"\",ROUND(H243*J243*L243,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S243=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S243=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date1_DR,MHP_TBL,150)))","v":""},"=",{"$f":"IF(S243=\"\",\"\",ROUND(Q243*S243*U243,2))","v":""},null,null,{"$f":"SUM(W243:W247)","v":0}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J244=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J244=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date1_DR,MHP_TBL,151),IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,151),0))))","v":""},"=",{"$f":"IF(J244=\"\",\"\",ROUND(H244*J244*L244,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S244=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S244=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date1_DR,MHP_TBL,151)))","v":""},"=",{"$f":"IF(S244=\"\",\"\",ROUND(Q244*S244*U244,2))","v":""}]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J245=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J245=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date1_DR,MHP_TBL,152),IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,152),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S245=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S245=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,152))),VLOOKUP(End_Date1_DR,MHP_TBL,152)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J246=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J246=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date1_DR,MHP_TBL,153),IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,153),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S246=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S246=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,153))),VLOOKUP(End_Date1_DR,MHP_TBL,153)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J247=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J247=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date1_DR,MHP_TBL,154),IF(Rate_DR=\"drtou\",IF($P$11=\"S\",VLOOKUP(End_Date1_DR,MHP_TBLTOU,154),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S247=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S247=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,154))),VLOOKUP(End_Date1_DR,MHP_TBL,154)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H248>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q248>0,Factor1_DR,\"\")","v":""}]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J249=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J249=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date2_DR,MHP_TBL,150),IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,150),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S249=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S249=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date2_DR,MHP_TBLTOU,150))),VLOOKUP(End_Date2_DR,MHP_TBL,150)))","v":""},"=",""]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J250=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J250=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date2_DR,MHP_TBL,151),IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,151),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S250=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S250=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date2_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date2_DR,MHP_TBL,151)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J251=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J251=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date2_DR,MHP_TBL,152),IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,152),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S251=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S251=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date2_DR,MHP_TBLTOU,152))),VLOOKUP(End_Date2_DR,MHP_TBL,152)))","v":""},"=","",null,null,{"$f":"SUM(W249:W253)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J252=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J252=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date2_DR,MHP_TBL,153),IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,153),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S252=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S252=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date2_DR,MHP_TBLTOU,153))),VLOOKUP(End_Date2_DR,MHP_TBL,153)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J253=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J253=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date2_DR,MHP_TBL,154),IF(Rate_DR=\"drtou\",IF($P$12=\"S\",VLOOKUP(End_Date2_DR,MHP_TBLTOU,154),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S253=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S253=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$12=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date2_DR,MHP_TBLTOU,154))),VLOOKUP(End_Date2_DR,MHP_TBL,154)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H254>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q254>0,Factor1_DR,\"\")","v":""}]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J255=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J255=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date3_DR,MHP_TBL,150),IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,150),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S255=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S255=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date3_DR,MHP_TBLTOU,150))),VLOOKUP(End_Date3_DR,MHP_TBL,150)))","v":""},"=",""]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J256=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J256=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date3_DR,MHP_TBL,151),IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,151),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S256=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S256=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date3_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date3_DR,MHP_TBL,151)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J257=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J257=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date3_DR,MHP_TBL,152),IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,152),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S257=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S257=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date3_DR,MHP_TBLTOU,152))),VLOOKUP(End_Date3_DR,MHP_TBL,152)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J258=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J258=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date3_DR,MHP_TBL,153),IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,153),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S258=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S258=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date3_DR,MHP_TBLTOU,153))),VLOOKUP(End_Date3_DR,MHP_TBL,153)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J259=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J259=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date3_DR,MHP_TBL,154),IF(Rate_DR=\"drtou\",IF($P$13=\"S\",VLOOKUP(End_Date3_DR,MHP_TBLTOU,154),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S259=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S259=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$13=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date3_DR,MHP_TBLTOU,154))),VLOOKUP(End_Date3_DR,MHP_TBL,154)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H260>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q260>0,Factor1_DR,\"\")","v":""}]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J261=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J261=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date4_DR,MHP_TBL,150),IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,150),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S261=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S261=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date4_DR,MHP_TBLTOU,150))),VLOOKUP(End_Date4_DR,MHP_TBL,150)))","v":""},"=",""]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J262=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J262=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date4_DR,MHP_TBL,151),IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,151),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S262=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S262=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date4_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date4_DR,MHP_TBL,151)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J263=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J263=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date4_DR,MHP_TBL,152),IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,152),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S263=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S263=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date4_DR,MHP_TBLTOU,152))),VLOOKUP(End_Date4_DR,MHP_TBL,152)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J264=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J264=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date4_DR,MHP_TBL,153),IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,153),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S264=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S264=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date4_DR,MHP_TBLTOU,153))),VLOOKUP(End_Date4_DR,MHP_TBL,153)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J265=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J265=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date4_DR,MHP_TBL,154),IF(Rate_DR=\"drtou\",IF($P$14=\"S\",VLOOKUP(End_Date4_DR,MHP_TBLTOU,154),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S265=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S265=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$14=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date4_DR,MHP_TBLTOU,154))),VLOOKUP(End_Date4_DR,MHP_TBL,154)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H266>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q266>0,Factor1_DR,\"\")","v":""}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J267=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J267=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date5_DR,MHP_TBL,150),IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,150),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S267=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S267=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date5_DR,MHP_TBLTOU,150))),VLOOKUP(End_Date5_DR,MHP_TBL,150)))","v":""},"=",""]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J268=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J268=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date5_DR,MHP_TBL,151),IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,151),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S268=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S268=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date5_DR,MHP_TBLTOU,151))),VLOOKUP(End_Date5_DR,MHP_TBL,151)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J269=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J269=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date5_DR,MHP_TBL,152),IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,152),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S269=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S269=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date5_DR,MHP_TBLTOU,152))),VLOOKUP(End_Date5_DR,MHP_TBL,152)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J270=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J270=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date5_DR,MHP_TBL,153),IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,153),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S270=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S270=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date5_DR,MHP_TBLTOU,153))),VLOOKUP(End_Date5_DR,MHP_TBL,153)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J271=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J271=\"\",\"\",IF(Units_CARE>0,VLOOKUP(End_Date5_DR,MHP_TBL,154),IF(Rate_DR=\"drtou\",IF($P$15=\"S\",VLOOKUP(End_Date5_DR,MHP_TBLTOU,154),0))))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S271=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S271=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$15=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date5_DR,MHP_TBLTOU,154))),VLOOKUP(End_Date5_DR,MHP_TBL,154)))","v":""},"=",""]
[]
[]
[]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J275=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J275=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,53))","v":""},"=","",null,null,{"$f":"IF(S275<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S275=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,150))","v":""},"=",{"$f":"IF(S275=\"\",\"\",ROUND(Q275*S275*U275,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J276=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J276=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,54))","v":""},"=","",null,null,{"$f":"IF(S276<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S276=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,151))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J277=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J277=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,55))","v":""},"=","",null,null,{"$f":"IF(S277<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S277=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,152))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J278=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J278=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,56))","v":""},"=","",null,null,{"$f":"IF(S278<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S278=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,153))","v":""},"=",{"$f":"IF(S278=\"\",\"\",ROUND(Q278*S278*U278,2))","v":""}]
[null,null,null,"Over",null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J279=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J279=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,57))","v":""},"=","",null,null,{"$f":"IF(S279<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S279=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,154))","v":""},"=",{"$f":"IF(S279=\"\",\"\",ROUND(Q279*S279*U279,2))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H280>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N278:N279)","v":0},{"$f":"SUM(N275:N279)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W278:W279)","v":0},{"$f":"SUM(W275:W279)","v":0}]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J281=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J281=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,53))","v":""},"=","",null,null,{"$f":"IF(S281<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S281=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,150))","v":""},"=",""]
[null,null,null,1.3,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J282=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J282=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,54))","v":""},"=","",null,null,{"$f":"IF(S282<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S282=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,151))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J283=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J283=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,55))","v":""},"=","",null,null,{"$f":"IF(S283<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S283=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,152))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J284=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J284=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,56))","v":""},"=","",null,null,{"$f":"IF(S284<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S284=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,153))","v":""},"=",{"$f":"IF(S284=\"\",\"\",ROUND(Q284*S284*U284,2))","v":""}]
[null,null,null,"Over",null,{"$f":"$H$12","v":""},null,{"$f":"IF(J285=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J285=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,57))","v":""},"=","",null,null,{"$f":"IF(S285<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S285=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,154))","v":""},"=",{"$f":"IF(S285=\"\",\"\",ROUND(Q285*S285*U285,2))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H286>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N284:N285)","v":0},{"$f":"SUM(N281:N285)","v":0},null,null,null,{"$f":"IF(Q286>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W284:W285)","v":0},{"$f":"SUM(W281:W285)","v":0}]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J287=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J287=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,53))","v":""},"=","",null,null,{"$f":"IF(S287<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S287=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,150))","v":""},"=",""]
[null,null,null,1.3,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J288=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J288=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,54))","v":""},"=","",null,null,{"$f":"IF(S288<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S288=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,151))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J289=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J289=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,55))","v":""},"=","",null,null,{"$f":"IF(S289<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S289=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,152))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J290=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J290=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,56))","v":""},"=","",null,null,{"$f":"IF(S290<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S290=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,153))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$13","v":""},null,{"$f":"IF(J291=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J291=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,57))","v":""},"=","",null,null,{"$f":"IF(S291<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S291=\"\",\"\",VLOOKUP(End_Date3_DR,MHP_TBL,154))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H292>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N290:N291)","v":0},{"$f":"SUM(N287:N291)","v":0},null,null,null,{"$f":"IF(Q292>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W290:W291)","v":0},{"$f":"SUM(W287:W291)","v":0}]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J293=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J293=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,53))","v":""},"=","",null,null,{"$f":"IF(S293<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S293=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,150))","v":""},"=",""]
[null,null,null,1.3,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J294=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J294=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,54))","v":""},"=","",null,null,{"$f":"IF(S294<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S294=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,151))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J295=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J295=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,55))","v":""},"=","",null,null,{"$f":"IF(S295<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S295=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,152))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J296=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J296=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,56))","v":""},"=","",null,null,{"$f":"IF(S296<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S296=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,153))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$14","v":""},null,{"$f":"IF(J297=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J297=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,57))","v":""},"=","",null,null,{"$f":"IF(S297<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S297=\"\",\"\",VLOOKUP(End_Date4_DR,MHP_TBL,154))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H298>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N296:N297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,null,{"$f":"IF(Q298>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W296:W297)","v":0},{"$f":"SUM(W293:W297)","v":0}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J299=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J299=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,53))","v":""},"=","",null,null,{"$f":"IF(S299<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S299=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,150))","v":""},"=",""]
[null,null,null,1.3,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J300=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J300=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,54))","v":""},"=","",null,null,{"$f":"IF(S300<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S300=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,151))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J301=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J301=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,55))","v":""},"=","",null,null,{"$f":"IF(S301<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S301=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,152))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J302=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J302=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,56))","v":""},"=","",null,null,{"$f":"IF(S302<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S302=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,153))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$15","v":""},null,{"$f":"IF(J303=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J303=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,57))","v":""},"=","",null,null,{"$f":"IF(S303<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S303=\"\",\"\",VLOOKUP(End_Date5_DR,MHP_TBL,154))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N302:N303)","v":0},{"$f":"SUM(N299:N303)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W302:W303)","v":0},{"$f":"SUM(W299:W303)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"EECC_Total",null,{"$f":"SUM(N307:N308)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," EECC_ Regular",null,{"$f":"SUM(O275:O304)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"EECC CARE",null,{"$f":"SUM(X280:X304)","v":0}]
[]
[]
[]
[null,"Distribution",null,null,null,null,"Standard Baseline - DR DIST Rate",null,null,null,null,null,null,null,null,null,"CARE/Medical Baseline - DRLI "]
[]
[null,null,null,null,null,null,null,"kWh",null,"Factor",null,"Price",null,"Total",null,null,"kWh",null,"Factor",null,"Price",null,"Total"]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\"))),0,IF(J315=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J315=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(J315=\"\",\"\",ROUND(H315*J315*L315,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S315=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S315=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(S315=\"\",\"\",ROUND(Q315*S315*U315,2))","v":""},null,null,{"$f":"SUM(W315:W319)","v":0}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J316=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J316=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",{"$f":"IF(J316=\"\",\"\",ROUND(H316*J316*L316,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S316=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S316=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",{"$f":"IF(S316=\"\",\"\",ROUND(Q316*S316*U316,2))","v":""}]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J317=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J317=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S317=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S317=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J318=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J318=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S318=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S318=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J319=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J319=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S319=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S319=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H320>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q320>0,Factor1_DR,\"\")","v":""}]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J321=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J321=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(J321=\"\",\"\",ROUND(H321*J321*L321,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S321=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S321=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(S321=\"\",\"\",ROUND(Q321*S321*U321,2))","v":""}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J322=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J322=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S322=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S322=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J323=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J323=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S323=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S323=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"SUM(W321:W325)","v":0}]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J324=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J324=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S324=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S324=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J325=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J325=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S325=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S325=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H326>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q326>0,Factor1_DR,\"\")","v":""}]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J327=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J327=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(J327=\"\",\"\",ROUND(H327*J327*L327,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S327=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S327=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(S327=\"\",\"\",ROUND(Q327*S327*U327,2))","v":""}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J328=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J328=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S328=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S328=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J329=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J329=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S329=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S329=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J330=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J330=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S330=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S330=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J331=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J331=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S331=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S331=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H332>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q332>0,Factor1_DR,\"\")","v":""}]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J333=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J333=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(J333=\"\",\"\",ROUND(H333*J333*L333,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S333=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S333=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(S333=\"\",\"\",ROUND(Q333*S333*U333,2))","v":""}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J334=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J334=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S334=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S334=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J335=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J335=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S335=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S335=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J336=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J336=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S336=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S336=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"W\",$P$14=\"\")),0,IF(J337=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J337=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S337=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S337=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H338>0,Factor1_DR,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(Q338>0,Factor1_DR,\"\")","v":""}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"Off Baseline\",\"CARE Baseline\")","v":"CARE Baseline"},null,1,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J339=\"\",\"\",IF(Rate_DR=\"drtou\",$J$78,0)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J339=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(J339=\"\",\"\",ROUND(H339*J339*L339,2))","v":""},null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S339=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S339=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,105))),VLOOKUP(End_Date1_DR,MHP_TBL,105)))","v":""},"=",{"$f":"IF(S339=\"\",\"\",ROUND(Q339*S339*U339,2))","v":""}]
[null,null,null,1.3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J340=\"\",\"\",IF(Rate_DR=\"drtou\",$J$79,0)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J340=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S340=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S340=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,106))),VLOOKUP(End_Date1_DR,MHP_TBL,106)))","v":""},"=",""]
[null,null,null,2,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J341=\"\",\"\",IF(Rate_DR=\"drtou\",$J$80,0)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J341=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S341=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S341=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,107))),VLOOKUP(End_Date1_DR,MHP_TBL,107)))","v":""},"=",""]
[null,null,null,3,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J342=\"\",\"\",IF(Rate_DR=\"drtou\",$J$81,0)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J342=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S342=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S342=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,108))),VLOOKUP(End_Date1_DR,MHP_TBL,108)))","v":""},"=",""]
[null,null,null,"Over",null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"W\",$P$15=\"\")),0,IF(J343=\"\",\"\",IF(Rate_DR=\"drtou\",$J$82,0)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J343=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=","",null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S343=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S343=\"\",\"\",IF(Rate_DR=\"drtou\",IF($P$11=\"w\",IF(Units_CARE=0,VLOOKUP(End_Date1_DR,MHP_TBLTOU,109))),VLOOKUP(End_Date1_DR,MHP_TBL,109)))","v":""},"=",""]
[]
[]
[]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J347=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J347=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(J347=\"\",\"\",ROUND(H347*J347*L347,2))","v":""},null,null,{"$f":"IF(S347<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S347=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(S347=\"\",\"\",ROUND(Q347*S347*U347,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J348=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J348=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=","",null,null,{"$f":"IF(S348<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S348=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=",{"$f":"IF(S348=\"\",\"\",ROUND(Q348*S348*U348,2))","v":""}]
[null,null,null,2,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J349=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J349=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=","",null,null,{"$f":"IF(S349<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S349=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J350=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J350=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=","",null,null,{"$f":"IF(S350<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S350=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=",{"$f":"IF(S350=\"\",\"\",ROUND(Q350*S350*U350,2))","v":""}]
[null,null,null,"Over",null,{"$f":"$H$11","v":"0/0"},null,{"$f":"IF(J351=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(J351=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=","",null,null,{"$f":"IF(S351<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor1_DR,\"\")","v":""},"x",{"$f":"IF(S351=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=",{"$f":"IF(S351=\"\",\"\",ROUND(Q351*S351*U351,2))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H352>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N350:N351)","v":0},{"$f":"SUM(N347:N351)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W350:W351)","v":0},{"$f":"SUM(W347:W351)","v":0}]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J353=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J353=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(J353=\"\",\"\",ROUND(H353*J353*L353,2))","v":""},null,null,{"$f":"IF(S353<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S353=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(S353=\"\",\"\",ROUND(Q353*S353*U353,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J354=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J354=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=","",null,null,{"$f":"IF(S354<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S354=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J355=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J355=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=","",null,null,{"$f":"IF(S355<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S355=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$12","v":""},null,{"$f":"IF(J356=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J356=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=","",null,null,{"$f":"IF(S356<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S356=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=",{"$f":"IF(S356=\"\",\"\",ROUND(Q356*S356*U356,2))","v":""}]
[null,null,null,"Over",null,{"$f":"$H$12","v":""},null,{"$f":"IF(J357=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(J357=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=","",null,null,{"$f":"IF(S357<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor2_DR,\"\")","v":""},"x",{"$f":"IF(S357=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=",{"$f":"IF(S357=\"\",\"\",ROUND(Q357*S357*U357,2))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H358>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N356:N357)","v":0},{"$f":"SUM(N353:N357)","v":0},null,null,null,{"$f":"IF(Q358>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W356:W357)","v":0},{"$f":"SUM(W353:W357)","v":0}]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J359=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J359=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(J359=\"\",\"\",ROUND(H359*J359*L359,2))","v":""},null,null,{"$f":"IF(S359<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S359=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(S359=\"\",\"\",ROUND(Q359*S359*U359,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J360=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J360=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=","",null,null,{"$f":"IF(S360<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S360=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J361=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J361=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=","",null,null,{"$f":"IF(S361<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S361=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$13","v":""},null,{"$f":"IF(J362=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J362=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=","",null,null,{"$f":"IF(S362<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S362=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$13","v":""},null,{"$f":"IF(J363=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(J363=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=","",null,null,{"$f":"IF(S363<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor3_DR,\"\")","v":""},"x",{"$f":"IF(S363=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H364>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N362:N363)","v":0},{"$f":"SUM(N359:N363)","v":0},null,null,null,{"$f":"IF(Q364>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W362:W363)","v":0},{"$f":"SUM(W359:W363)","v":0}]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J365=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J365=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(J365=\"\",\"\",ROUND(H365*J365*L365,2))","v":""},null,null,{"$f":"IF(S365<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S365=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(S365=\"\",\"\",ROUND(Q365*S365*U365,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J366=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J366=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=","",null,null,{"$f":"IF(S366<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S366=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J367=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J367=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=","",null,null,{"$f":"IF(S367<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S367=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$14","v":""},null,{"$f":"IF(J368=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J368=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=","",null,null,{"$f":"IF(S368<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S368=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$14","v":""},null,{"$f":"IF(J369=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(J369=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=","",null,null,{"$f":"IF(S369<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor4_DR,\"\")","v":""},"x",{"$f":"IF(S369=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H370>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(N368:N369)","v":0},{"$f":"SUM(N365:N369)","v":0},null,null,null,{"$f":"IF(Q370>0,Factor1_DR,\"\")","v":""},null,null,null,{"$f":"SUM(W368:W369)","v":0},{"$f":"SUM(W365:W369)","v":0}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"On Pk Baseline\",\"Baseline\")","v":"Baseline"},null,1,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J371=\"\",\"\",IF(Rate_DR=\"dr\",$J$68,\"\"))","v":""},"x",{"$f":"IF($J$68>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J371=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(J371=\"\",\"\",ROUND(H371*J371*L371,2))","v":""},null,null,{"$f":"IF(S371<>\"\",$V$68,\"\")","v":""},"x",{"$f":"IF($V$68>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S371=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,8))","v":""},"=",{"$f":"IF(S371=\"\",\"\",ROUND(Q371*S371*U371,2))","v":""}]
[null,null,null,1.3,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J372=\"\",\"\",IF(Rate_DR=\"dr\",$J$69,\"\"))","v":""},"x",{"$f":"IF($J$69>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J372=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=","",null,null,{"$f":"IF(S372<>\"\",$V$69,\"\")","v":""},"x",{"$f":"IF($V$69>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S372=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,9))","v":""},"=",""]
[null,null,null,2,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J373=\"\",\"\",IF(Rate_DR=\"dr\",$J$70,\"\"))","v":""},"x",{"$f":"IF($J$70>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J373=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=","",null,null,{"$f":"IF(S373<>\"\",$V$70,\"\")","v":""},"x",{"$f":"IF($V$70>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S373=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,10))","v":""},"=",""]
[null,null,null,3,null,{"$f":"$H$15","v":""},null,{"$f":"IF(J374=\"\",\"\",IF(Rate_DR=\"dr\",$J$71,\"\"))","v":""},"x",{"$f":"IF($J$71>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J374=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=","",null,null,{"$f":"IF(S374<>\"\",$V$71,\"\")","v":""},"x",{"$f":"IF($V$71>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S374=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,11))","v":""},"=",""]
[null,null,null,"Over",null,{"$f":"$H$15","v":""},null,{"$f":"IF(J375=\"\",\"\",IF(Rate_DR=\"dr\",$J$72,\"\"))","v":""},"x",{"$f":"IF($J$72>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(J375=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=","",null,null,{"$f":"IF(S375<>\"\",$V$72,\"\")","v":""},"x",{"$f":"IF($V$72>0,Factor5_DR,\"\")","v":""},"x",{"$f":"IF(S375=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,12))","v":""},"=",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N374:N375)","v":0},{"$f":"SUM(N371:N375)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W374:W375)","v":0},{"$f":"SUM(W371:W375)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"DIST_Total",null,{"$f":"SUM(N379:N380)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"DIST_ Regular",null,{"$f":"SUM(O347:O376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"DIST CARE",null,{"$f":"SUM(X352:X376)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(Rate_DR=\"DRTOU\",\"DR  TOU   SUMMER\",\"Standard Baseline\")","v":"Standard Baseline"},null,null,null,null,null,null,null,null,{"$f":"IF(Rate_DR=\"DRTOU\",\"DR  TOU   WINTER\",\"CARE/Medical Baseline\")","v":"CARE/Medical Baseline"}]
[]
[null,"TRAC"]
[null,null,null,"Billing Segment",null,null,null,"kWh",null,"Factor",null,"Price",null,"Total",null,"Totals","kWh",null,"Factor",null,"Price",null,"Total"]
[1,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$11","v":"0/0"},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\"))),0,IF(J389=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J389=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},"=",{"$f":"IF(J389=\"\",\"\",ROUND(H389*J389*L389,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J390=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J390=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},"=",{"$f":"IF(J390=\"\",\"\",ROUND(H390*J390*L390,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J391=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J391=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},"=",{"$f":"IF(J391=\"\",\"\",ROUND(H391*J391*L391,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J392=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J392=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},"=",{"$f":"IF(J392=\"\",\"\",ROUND(H392*J392*L392,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"W\",$P$11=\"\")),0,IF(J393=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(J393=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},"=",{"$f":"IF(J393=\"\",\"\",ROUND(H393*J393*L393,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N392:N393)","v":0},null,{"$f":"SUM(N389:N393)","v":0},null,null,null,null,null,null,null,null,null,"t1 baseline"]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$11","v":"0/0"},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S395=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S395=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,175))","v":""},"=",{"$f":"IF(S395=\"\",\"\",ROUND(Q395*S395*U395,2))","v":""},null,"t1",{"$f":"W395","v":""},null,{"$f":"IF(CARE?=3,1,0)","v":0}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S396=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S396=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,176))","v":""},"=",{"$f":"IF(S396=\"\",\"\",ROUND(Q396*S396*U396,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S397=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S397=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,177))","v":""},"=",{"$f":"IF(S397=\"\",\"\",ROUND(Q397*S397*U397,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S398=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S398=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,178))","v":""},"=",{"$f":"IF(S398=\"\",\"\",ROUND(Q398*S398*U398,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"0/0"},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$11=\"s\",$P$11=\"\")),0,IF(S399=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor1_AL,Factor1_DR),\"\")","v":""},"x",{"$f":"IF(S399=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,179))","v":""},"=",{"$f":"IF(S399=\"\",\"\",ROUND(Q399*S399*U399,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W398:W399)","v":0},{"$f":"SUM(W395:W399)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"baseline"]
[2,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$12","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J402=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J402=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},"=",{"$f":"IF(J402=\"\",\"\",ROUND(H402*J402*L402,2))","v":""},null,null,null,null,null,null,null,null,null,null,"T1`",{"$f":"SUM(N402:N403)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J403=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J403=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},"=",{"$f":"IF(J403=\"\",\"\",ROUND(H403*J403*L403,2))","v":""},null,null,null,null,null,null,null,null,null,null,"T2",{"$f":"SUM(N404:N406)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J404=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J404=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},"=",{"$f":"IF(J404=\"\",\"\",ROUND(H404*J404*L404,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J405=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J405=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},"=",{"$f":"IF(J405=\"\",\"\",ROUND(H405*J405*L405,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"W\",$P$12=\"\")),0,IF(J406=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(J406=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},"=",{"$f":"IF(J406=\"\",\"\",ROUND(H406*J406*L406,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N405:N406)","v":0},null,{"$f":"SUM(N402:N406)","v":0},null,null,null,null,null,null,null,null,null,"care baseline"]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$12","v":""},null,1,null,null,null,null,null,{"$f":"IF(J408=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S408=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S408=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,175))","v":""},"=",{"$f":"IF(S408=\"\",\"\",ROUND(Q408*S408*U408,2))","v":""},null,"T1",{"$f":"SUM(W408:W409)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,1.3,null,null,null,null,null,{"$f":"IF(J409=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S409=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S409=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,176))","v":""},"=",{"$f":"IF(S409=\"\",\"\",ROUND(Q409*S409*U409,2))","v":""},null,"T2",{"$f":"SUM(W410:W412)","v":0}]
[null,null,null,{"$f":"$H$12","v":""},null,2,null,null,null,null,null,{"$f":"IF(J410=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S410=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S410=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,177))","v":""},"=",{"$f":"IF(S410=\"\",\"\",ROUND(Q410*S410*U410,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,4,null,null,null,null,null,{"$f":"IF(J411=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S411=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S411=\"\",\"\",VLOOKUP(End_Date2_DR,MHP_TBL,178))","v":""},"=",{"$f":"IF(S411=\"\",\"\",ROUND(Q411*S411*U411,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,"Over",null,null,null,null,null,{"$f":"IF(J412=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$12=\"s\",$P$12=\"\")),0,IF(S412=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor2_AL,Factor2_DR),\"\")","v":""},"x",{"$f":"IF(S412=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,179))","v":""},"=",{"$f":"IF(S412=\"\",\"\",ROUND(Q412*S412*U412,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W411:W412)","v":0},{"$f":"SUM(W408:W412)","v":0}]
[]
[3,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$13","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J415=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J415=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},"=",{"$f":"IF(J415=\"\",\"\",ROUND(H415*J415*L415,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J416=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J416=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},"=",{"$f":"IF(J416=\"\",\"\",ROUND(H416*J416*L416,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J417=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J417=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},"=",{"$f":"IF(J417=\"\",\"\",ROUND(H417*J417*L417,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J418=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J418=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},"=",{"$f":"IF(J418=\"\",\"\",ROUND(H418*J418*L418,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"W\",$P$13=\"\")),0,IF(J419=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(J419=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},"=",{"$f":"IF(J419=\"\",\"\",ROUND(H419*J419*L419,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N418:N419)","v":0},null,{"$f":"SUM(N415:N419)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$13","v":""},null,1,null,null,null,null,null,{"$f":"IF(J421=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S421=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S421=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,175))","v":""},"=",{"$f":"IF(S421=\"\",\"\",ROUND(Q421*S421*U421,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,1.3,null,null,null,null,null,{"$f":"IF(J422=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S422=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S422=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,176))","v":""},"=",{"$f":"IF(S422=\"\",\"\",ROUND(Q422*S422*U422,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,2,null,null,null,null,null,{"$f":"IF(J423=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S423=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S423=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,177))","v":""},"=",{"$f":"IF(S423=\"\",\"\",ROUND(Q423*S423*U423,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,4,null,null,null,null,null,{"$f":"IF(J424=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S424=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S424=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,178))","v":""},"=",{"$f":"IF(S424=\"\",\"\",ROUND(Q424*S424*U424,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,"Over",null,null,null,null,null,{"$f":"IF(J425=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$13=\"s\",$P$13=\"\")),0,IF(S425=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor3_AL,Factor3_DR),\"\")","v":""},"x",{"$f":"IF(S425=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,179))","v":""},"=",{"$f":"IF(S425=\"\",\"\",ROUND(Q425*S425*U425,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W424:W425)","v":0},{"$f":"SUM(W421:W425)","v":0}]
[]
[4,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$14","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J428=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J428=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},"=",{"$f":"IF(J428=\"\",\"\",ROUND(H428*J428*L428,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J429=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J429=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},"=",{"$f":"IF(J429=\"\",\"\",ROUND(H429*J429*L429,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J430=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J430=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},"=",{"$f":"IF(J430=\"\",\"\",ROUND(H430*J430*L430,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J431=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J431=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},"=",{"$f":"IF(J431=\"\",\"\",ROUND(H431*J431*L431,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"w\",$P$14=\"\")),0,IF(J432=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(J432=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},"=",{"$f":"IF(J432=\"\",\"\",ROUND(H432*J432*L432,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N431:N432)","v":0},null,{"$f":"SUM(N428:N432)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$14","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S434=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S434=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,175))","v":""},"=",{"$f":"IF(S434=\"\",\"\",ROUND(Q434*S434*U434,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S435=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S435=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,176))","v":""},"=",{"$f":"IF(S435=\"\",\"\",ROUND(Q435*S435*U435,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S436=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S436=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,177))","v":""},"=",{"$f":"IF(S436=\"\",\"\",ROUND(Q436*S436*U436,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S437=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S437=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,178))","v":""},"=",{"$f":"IF(S437=\"\",\"\",ROUND(Q437*S437*U437,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$14=\"s\",$P$14=\"\")),0,IF(S438=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor4_AL,Factor4_DR),\"\")","v":""},"x",{"$f":"IF(S438=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,179))","v":""},"=",{"$f":"IF(S438=\"\",\"\",ROUND(Q438*S438*U438,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W437:W438)","v":0},{"$f":"SUM(W434:W438)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"H236","v":0}]
[5,{"$f":"IF(Rate_DR=\"drtou\",\"On Peak\",\"Baseline\")","v":"Baseline"},null,{"$f":"$H$15","v":""},null,1,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J441=\"\",\"\",IF(Rate_DR=\"drtou\",$F$78,$J$68)))","v":""},"x",{"$f":"IF($J$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J441=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,170))","v":""},"=",{"$f":"IF(J441=\"\",\"\",ROUND(H441*J441*L441,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,1.3,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J442=\"\",\"\",IF(Rate_DR=\"drtou\",$F$79,$J$69)))","v":""},"x",{"$f":"IF($J$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J442=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,171))","v":""},"=",{"$f":"IF(J442=\"\",\"\",ROUND(H442*J442*L442,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,2,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J443=\"\",\"\",IF(Rate_DR=\"drtou\",$F$80,$J$70)))","v":""},"x",{"$f":"IF($J$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J443=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,172))","v":""},"=",{"$f":"IF(J443=\"\",\"\",ROUND(H443*J443*L443,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,4,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J444=\"\",\"\",IF(Rate_DR=\"drtou\",$F$81,$J$71)))","v":""},"x",{"$f":"IF($J$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J444=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,173))","v":""},"=",{"$f":"IF(J444=\"\",\"\",ROUND(H444*J444*L444,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,"Over",null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"w\",$P$15=\"\")),0,IF(J445=\"\",\"\",IF(Rate_DR=\"drtou\",$F$82,$J$72)))","v":""},"x",{"$f":"IF($J$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(J445=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,174))","v":""},"=",{"$f":"IF(J445=\"\",\"\",ROUND(H445*J445*L445,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N444:N445)","v":0},null,{"$f":"SUM(N441:N445)","v":0}]
[null,{"$f":"IF(Rate_DR=\"drtou\",\"Off Peak\", \"CARE Baseline\")","v":"CARE Baseline"},null,{"$f":"$H$15","v":""},null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S447=\"\",\"\",IF(Rate_DR=\"drtou\",$V$78,$V$68)))","v":""},"x",{"$f":"IF($V$68>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S447=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,175))","v":""},"=",{"$f":"IF(S447=\"\",\"\",ROUND(Q447*S447*U447,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,1.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S448=\"\",\"\",IF(Rate_DR=\"drtou\",$V$79,$V$69)))","v":""},"x",{"$f":"IF($V$69>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S448=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,176))","v":""},"=",{"$f":"IF(S448=\"\",\"\",ROUND(Q448*S448*U448,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S449=\"\",\"\",IF(Rate_DR=\"drtou\",$V$80,$V$70)))","v":""},"x",{"$f":"IF($V$70>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S449=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,177))","v":""},"=",{"$f":"IF(S449=\"\",\"\",ROUND(Q449*S449*U449,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S450=\"\",\"\",IF(Rate_DR=\"drtou\",$V$81,$V$71)))","v":""},"x",{"$f":"IF($V$71>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S450=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,178))","v":""},"=",{"$f":"IF(S450=\"\",\"\",ROUND(Q450*S450*U450,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,"Over",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Rate_DR=\"drtou\",OR($P$15=\"s\",$P$15=\"\")),0,IF(S451=\"\",\"\",IF(Rate_DR=\"drtou\",$V$82,$V$72)))","v":""},"x",{"$f":"IF($V$72>0,IF(AND(Rate_DR=\"DRTOU\",SeasnlFlag_DRTOU=1),SeasFactor5_AL,Factor5_DR),\"\")","v":""},"x",{"$f":"IF(S451=\"\",\"\",VLOOKUP(End_Date1_DR,MHP_TBL,179))","v":""},"=",{"$f":"IF(S451=\"\",\"\",ROUND(Q451*S451*U451,2))","v":""},{"$f":"SUM(W447:W451)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W450:W451)","v":0}]
[]
[]
[null,null,null,null,null,"TRAC TOTAL",null,{"$f":"SUM(H456:H457)","v":0}]
[null,null,null,null,null," TRAC Regular",null,{"$f":"SUM(P394:P452)","v":0}]
[null,null,null,null,null," TRAC CARE",null,{"$f":"SUM(X400:X451)","v":0},null,35.950000000000003,null,{"$f":"UDC_CARE-J457","v":-35.950000000000003}]

{"sheet":"GR-CALC","index":5,"n_rows":149,"n_cols":55,"rows_kept":149,"cut":false,"hidden":true,"merged":[[70,16,70,22],[70,7,70,15],[127,6,127,15],[127,16,127,23]]}
[]
["For Rates:  DR  -  DRLI  w  CARE   FERA   &  Medical",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Determine Prorations: "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End Date",null,"Start Date",null,"Num of Days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E_Cust_End_Date","v":"00:00:00"},"-",{"$f":"E_Cust_Start_Date","v":"00:00:00"},"=",{"$f":"AN5-AP5","v":0}]
[null,"Billing Period - Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","Chng Dates"," > Start Date"]
[null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GR Rate$",{"$f":"IF(AND(Input!A63>G_Cust_Start_Date,Input!A63<=G_Cust_End_Date),Input!A63,0)","v":"00:00:00"}]
[null,{"$f":"IF(G_Cust_Start_Date=\"\",\"\",G_Cust_Start_Date)","v":""},"-",{"$f":"IF(G_Cust_End_Date=\"\",\"\",G_Cust_End_Date)","v":""},null,{"$f":"IF(End_Date_GR=\"\",\"\",End_Date_GR-B9)","v":""},null,null,null,{"$f":"SUM(J11:J15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!A64>G_Cust_Start_Date,Input!A64<=G_Cust_End_Date),Input!A64,0)","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!A65>G_Cust_Start_Date,Input!A65<=G_Cust_End_Date),Input!A65,0)","v":"00:00:00"}]
[1,{"$f":"B9","v":""},"-",{"$f":"IF(AU17=\"\",End_Date_GR,AU17-1)","v":""},"=",{"$f":"IF(End_Date1_GR=\"\",\"\",End_Date1_GR-B11)","v":""},null,{"$f":"CONCATENATE(F11,\"/\",$F$9)","v":"/"},null,{"$f":"IF(F11=\"\",\"\",ROUND(F11/$F$9,10))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!A66>G_Cust_Start_Date,Input!A66<=G_Cust_End_Date),Input!A66,0)","v":"00:00:00"}]
[2,{"$f":"IF(End_Date1_GR=End_Date_GR,\"\",End_Date1_GR)","v":""},"-",{"$f":"IF(End_Date1_GR=End_Date_GR,\"\",IF(AU18=\"\",End_Date_GR,AU18-1))","v":""},"=",{"$f":"IF(B12<>\"\",D12-B12,\"\")","v":""},null,{"$f":"IF(B12<>\"\",CONCATENATE(F12,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B12<>\"\",ROUND(F12/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G=PPP",{"$f":"IF(AND(Input!B69>G_Cust_Start_Date,Input!B69<=G_Cust_End_Date),Input!B69,0)","v":"00:00:00"}]
[3,{"$f":"IF(End_Date2_GR=End_Date_GR,\"\",End_Date2_GR)","v":""},"-",{"$f":"IF(OR(End_Date2_GR=End_Date_GR,End_Date2_GR=\"\"),\"\",IF(AU19=\"\",End_Date_GR,AU19-1))","v":""},"=",{"$f":"IF(B13<>\"\",D13-B13,\"\")","v":""},null,{"$f":"IF(B13<>\"\",CONCATENATE(F13,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B13<>\"\",ROUND(F13/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B73>G_Cust_Start_Date,Input!B73<=G_Cust_End_Date),Input!B73,0)","v":"00:00:00"}]
[4,{"$f":"IF(End_Date3_GR=End_Date_GR,\"\",End_Date3_GR)","v":""},"-",{"$f":"IF(OR(End_Date3_GR=\"\",End_Date3_GR=End_Date_GR),\"\",IF(AU20=\"\",End_Date_GR,AU20-1))","v":""},"=",{"$f":"IF(B14<>\"\",D14-B14,\"\")","v":""},null,{"$f":"IF(B14<>\"\",CONCATENATE(F14,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B14<>\"\",ROUND(F14/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G-PUC",{"$f":"IF(AND(Input!B83>G_Cust_Start_Date,Input!B83<=G_Cust_End_Date),Input!B83,0)","v":"00:00:00"}]
[5,{"$f":"IF(End_Date4_GR=End_Date_GR,\"\",End_Date4_GR)","v":""},"-",{"$f":"IF(OR(End_Date4_GR=End_Date_GR,End_Date4_GR=\"\"),\"\",IF(End_Date4_GR=End_Date_GR,\"\",End_Date_GR))","v":""},"=",{"$f":"IF(B15<>\"\",D15-B15,\"\")","v":""},null,{"$f":"IF(B15<>\"\",CONCATENATE(F15,\"/\",$F$9),\"\")","v":""},null,{"$f":"IF(B15<>\"\",ROUND(F15/$F$9,10),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Input!B86>G_Cust_Start_Date,Input!B86<=G_Cust_End_Date),Input!B86,0)","v":"00:00:00"},null,null,null,null,null,null,"Proration Dates",null,null,null,1,2,3,null,"Start Date"]
[null,null,null,null,null,{"$f":"SUM(F11:F15)","v":0},null,null,null,{"$f":"IF(F9=\"\",\"\",ROUND(F16/F9,10))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP5","v":"00:00:00"},null,null,null,"Chng Dates","Chng Dates","Chng Dates",null,"Chng Dates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$15,\"Chng Dates\",$BC$16:$BC$17)=0,\"\",DMIN($AN$7:$AN$15,\"Chng Dates\",$BC$16:$BC$17))","v":""},null,null,null,{"$f":"CONCATENATE(\">\",AU17)","v":">"},{"$f":"CONCATENATE(\">\",AU18)","v":">"},{"$f":"CONCATENATE(\">\",AU19)","v":">"},null,{"$f":"CONCATENATE(\">\",AP5+1)","v":">1"}]
[null,null,null,null,null,null,null,null,null,null,null,"Billed ",null,"Meter crosses 0 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$15,\"Chng Dates\",$AY$16:$AY$17)=0,\"\",DMIN($AN$7:$AN$15,\"Chng Dates\",$AY$16:$AY$17))","v":""}]
[null,"Rate_DR",null,"Heat code",null,"Climate Zone",null,"G Read Total","x","Therms Mult","=","Therms",null,null,null,null,null,null,null,null,"Therms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$15,\"Chng Dates\",$AZ$16:$AZ$17)=0,\"\",DMIN($AN$7:$AN$15,\"Chng Dates\",$AZ$16:$AZ$17))","v":""}]
[null,{"$f":"IF(CARE?=2,\"GRLI\",\"GR\")","v":"GR"},null,{"$f":"IF(InG_E?=2,4,1)","v":1},null,{"$f":"InBL_LOC","v":0},null,{"$f":"InGendRead-InGstartRead","v":0},null,{"$f":"Input!$B$48","v":0},null,{"$f":"IF(Input!E43=TRUE,ROUND(U20*J20,0),ROUND(G_Read_Total*J20,0))","v":0},null,{"$f":"ROUNDUP(InGstartRead,-2)","v":0},"-",{"$f":"InGstartRead","v":0},"=",{"$f":"N20-P20","v":0},"+",{"$f":"InGendRead","v":0},{"$f":"IF(AND(G_Cust_End_Date<Input!E43=TRUE),SUM(T20,R20),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DMIN($AN$7:$AN$15,\"Chng Dates\",$BA$16:$BA$17)=0,\"\",DMIN($AN$7:$AN$15,\"Chng Dates\",$BA$16:$BA$17))","v":""}]
[]
[]
[null,"Total Units",null,"Medical Units"]
[null,1,null,{"$f":"IF(InGMedBL=5,0,InGMedBL)","v":0}]
[]
[]
[]
[null,"E&G Baseline Allowance"]
[null,null,null,null,null,"Daily Allow",null,null,null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal"]
[1,{"$f":"$B$11","v":""},"-",{"$f":"End_Date1_GR","v":""},null,{"$f":"IF(End_Date1_GR<>\"\",VLOOKUP(End_Date1_GR,G_BSL_TBL,2),\"\")","v":""},null,null,"x",{"$f":"IF(D30=\"\",\"\",D30-B30)","v":""},null,{"$f":"IF(End_Date1_GR=\"\",\"\",$B$24)","v":""},null,{"$f":"IF(End_Date1_GR=\"\",\"\",F30*J30)","v":""},null,{"$f":"IF(N30=\"\",\"\",TRUNC(N30,0))","v":""},null,{"$f":"IF(N30=\"\",\"\",N30-INT(N30))","v":""}]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_GR","v":""},null,{"$f":"IF(End_Date2_GR<>\"\",VLOOKUP(End_Date2_GR,G_BSL_TBL,2),\"\")","v":""},null,null,"x",{"$f":"IF(D31=\"\",\"\",D31-B31)","v":""},null,{"$f":"IF(End_Date2_GR=\"\",\"\",$B$24)","v":""},null,{"$f":"IF(End_Date2_GR=\"\",\"\",F31*J31)","v":""},null,{"$f":"IF(N31=\"\",\"\",TRUNC(N31,0))","v":""},null,{"$f":"IF(N31=\"\",\"\",N31-INT(N31))","v":""}]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_GR","v":""},null,{"$f":"IF(End_Date3_GR<>\"\",VLOOKUP(End_Date3_GR,G_BSL_TBL,2),\"\")","v":""},null,null,"x",{"$f":"IF(D32=\"\",\"\",D32-B32)","v":""},null,{"$f":"IF(End_Date3_GR=\"\",\"\",$B$24)","v":""},null,{"$f":"IF(End_Date3_GR=\"\",\"\",F32*J32)","v":""},null,{"$f":"IF(N32=\"\",\"\",TRUNC(N32,0))","v":""},null,{"$f":"IF(N32=\"\",\"\",N32-INT(N32))","v":""}]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_GR","v":""},null,{"$f":"IF(End_Date4_GR<>\"\",VLOOKUP(End_Date4_GR,G_BSL_TBL,2),\"\")","v":""},null,null,"x",{"$f":"IF(D33=\"\",\"\",D33-B33)","v":""},null,{"$f":"IF(End_Date4_GR=\"\",\"\",$B$24)","v":""},null,{"$f":"IF(End_Date4_GR=\"\",\"\",F33*J33)","v":""},null,{"$f":"IF(N33=\"\",\"\",TRUNC(N33,0))","v":""},null,{"$f":"IF(N33=\"\",\"\",N33-INT(N33))","v":""},"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_GR","v":""},null,{"$f":"IF(End_Date5_GR<>\"\",VLOOKUP(End_Date5_GR,G_BSL_TBL,2),\"\")","v":""},null,null,"x",{"$f":"IF(D34=\"\",\"\",D34-B34)","v":""},null,{"$f":"IF(End_Date5_GR=\"\",\"\",$B$24)","v":""},null,{"$f":"IF(End_Date5_GR=\"\",\"\",F34*J34)","v":""},null,{"$f":"IF(N34=\"\",\"\",TRUNC(N34,0))","v":""},null,{"$f":"IF(N34=\"\",\"\",N34-INT(N34))","v":""},"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J30:J34)","v":0},null,null,null,null,null,{"$f":"SUM(P30:P34)","v":0},"+",{"$f":"SUM(R30:R34)","v":0},{"$f":"IF(P44=0,ROUND(SUM(P35:R35),0),ROUND(SUM(P35:R35),1))","v":0}]
[]
[null,"ALL_E Baseline Allowance"]
[null,null,null,null,null,"Daily Allow",null,null,null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal"]
[1,{"$f":"$B$11","v":""},"-",{"$f":"End_Date1_GR","v":""},null,null,null,null,"x",{"$f":"IF(D39=\"\",\"\",D39-B39)","v":""},null,0]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_GR","v":""},null,null,null,null,"x",{"$f":"IF(D40=\"\",\"\",D40-B40)","v":""},null,0]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_GR","v":""},null,null,null,null,"x",{"$f":"IF(D41=\"\",\"\",D41-B41)","v":""},null,0]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_GR","v":""},null,null,null,null,"x",{"$f":"IF(D42=\"\",\"\",D42-B42)","v":""},null,0,null,null,null,null,null,null,"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_GR","v":""},null,null,null,null,"x",{"$f":"IF(D43=\"\",\"\",D43-B43)","v":""},null,0,null,null,null,null,null,null,"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J39:J43)","v":0},null,null,null,null,null,null,"+",null,{"$f":"IF(P35=0,ROUND(SUM(P44:R44),0),ROUND(SUM(P44:R44),1))","v":0}]
[]
[null,"MEDICAL  GAS Baseline Allowance"]
[]
[null,null,null,null,null,"Med - Daily Allow",null,null,null,"Days",null,"x   No. of Units",null,"Allowance  x Days",null,"Whole number",null,"Decimal"]
[1,{"$f":"$B$11","v":""},"-",{"$f":"End_Date1_GR","v":""},null,{"$f":"IF(End_Date1_GR=\"\",\"\",IF(G_Med_Units>0,VLOOKUP(End_Date1_GR,G_BSL_TBL,3),0))","v":""},null,null,"x",{"$f":"IF(D49=\"\",\"\",D49-B49)","v":""},null,{"$f":"IF(End_Date1_GR=\"\",\"\",G_Med_Units)","v":""},null,{"$f":"IF(J49=\"\",\"\",F49*J49*L49)","v":""},null,{"$f":"IF(N49=\"\",\"\",TRUNC(N49,0))","v":""},null,{"$f":"IF(N49=\"\",\"\",N49-INT(N49))","v":""}]
[2,{"$f":"$B$12","v":""},"-",{"$f":"End_Date2_GR","v":""},null,{"$f":"IF(End_Date2_GR=\"\",\"\",IF(G_Med_Units>0,VLOOKUP(End_Date2_GR,G_BSL_TBL,3),0))","v":""},null,null,"x",{"$f":"IF(D50=\"\",\"\",D50-B50)","v":""},null,{"$f":"IF(End_Date2_GR=\"\",\"\",G_Med_Units)","v":""},null,{"$f":"IF(J50=\"\",\"\",F50*J50*L50)","v":""},null,{"$f":"IF(N50=\"\",\"\",TRUNC(N50,0))","v":""},null,{"$f":"IF(N50=\"\",\"\",N50-INT(N50))","v":""}]
[3,{"$f":"$B$13","v":""},"-",{"$f":"End_Date3_GR","v":""},null,{"$f":"IF(End_Date3_GR=\"\",\"\",IF(G_Med_Units>0,VLOOKUP(End_Date3_GR,G_BSL_TBL,3),0))","v":""},null,null,"x",{"$f":"IF(D51=\"\",\"\",D51-B51)","v":""},null,{"$f":"IF(End_Date3_GR=\"\",\"\",G_Med_Units)","v":""},null,{"$f":"IF(J51=\"\",\"\",F51*J51*L51)","v":""},null,{"$f":"IF(N51=\"\",\"\",TRUNC(N51,0))","v":""},null,{"$f":"IF(N51=\"\",\"\",N51-INT(N51))","v":""}]
[4,{"$f":"$B$14","v":""},"-",{"$f":"End_Date4_GR","v":""},null,{"$f":"IF(End_Date4_GR=\"\",\"\",IF(G_Med_Units>0,VLOOKUP(End_Date4_GR,G_BSL_TBL,3),0))","v":""},null,null,"x",{"$f":"IF(D52=\"\",\"\",D52-B52)","v":""},null,{"$f":"IF(End_Date4_GR=\"\",\"\",G_Med_Units)","v":""},null,{"$f":"IF(J52=\"\",\"\",F52*J52*L52)","v":""},null,{"$f":"IF(N52=\"\",\"\",TRUNC(N52,0))","v":""},null,{"$f":"IF(N52=\"\",\"\",N52-INT(N52))","v":""},"Sum & Round"]
[5,{"$f":"$B$15","v":""},"-",{"$f":"End_Date5_GR","v":""},null,{"$f":"IF(End_Date5_GR=\"\",\"\",IF(Units_Med>0,VLOOKUP(End_Date5_GR,G_BSL_TBL,3),0))","v":""},null,null,"x",{"$f":"IF(D53=\"\",\"\",D53-B53)","v":""},null,{"$f":"IF(End_Date5_GR=\"\",\"\",G_Med_Units)","v":""},null,{"$f":"IF(J53=\"\",\"\",F53*J53*L53)","v":""},null,{"$f":"IF(N53=\"\",\"\",TRUNC(N53,0))","v":""},null,{"$f":"IF(N53=\"\",\"\",N53-INT(N53))","v":""},"BL Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J49:J53)","v":0},null,null,null,null,null,{"$f":"SUM(P49:P53)","v":0},"+",{"$f":"SUM(R49:R53)","v":0},{"$f":"ROUND(SUM(P54:R54),0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BL_Allow"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,null,{"$f":"SUM(S35,S54)","v":0}]
[null,"Effective",null,"Baseline",null,"Baseline",null,"Non-Baseline",null,"Non-Baseline",null,"G-PPP",null,"G-PPP",null,"G-PUC"]
[null,"Date",null,"Sch. GTC",null,"Sch. GPC",null,"Sch. GTC",null,"Sch. GPC",null,"CARE",null,"Non-CARE"]
[null,{"$f":"GPriceDate1","v":"2026-04-01"},null,{"$f":"GTC_BLPrice1","v":2.0048900000000001},null,{"$f":"GPC_BLPrice1","v":0.16874},null,{"$f":"GTC_NBLPrice1","v":2.3783200000000004},null,{"$f":"GPC_NBLPrice1","v":0.16874},null,{"$f":"IF(B62<Input!$B$73,Input!$B$70,Input!$B$74)","v":9.6519999999999995E-2},null,{"$f":"IF(B62<Input!$B$73,Input!$B$71,Input!$B$75)","v":0.14754},null,{"$f":"IF(B62<Input!$B$86,Input!$B$84,Input!$B$87)","v":3.5000000000000001E-3}]
[null,{"$f":"GPriceDate2","v":"2026-05-01"},null,{"$f":"GTC_BLPrice2","v":2.0048900000000001},null,{"$f":"GPC_BLPrice2","v":0.15947},null,{"$f":"GTC_NBLPrice2","v":2.3783200000000004},null,{"$f":"GPC_NBLPrice2","v":0.15947},null,{"$f":"IF(B63<Input!$B$73,Input!$B$70,Input!$B$74)","v":9.6519999999999995E-2},null,{"$f":"IF(B63<Input!$B$73,Input!$B$71,Input!$B$75)","v":0.14754},null,{"$f":"IF(B63<Input!$B$86,Input!$B$84,Input!$B$87)","v":3.5000000000000001E-3}]
[null,{"$f":"GPriceDate3","v":"2026-06-01"},null,{"$f":"GTC_BLPrice3","v":2.0048900000000001},null,{"$f":"GPC_BLPrice3","v":0.26780999999999999},null,{"$f":"GTC_NBLPrice3","v":2.3783200000000004},null,{"$f":"GPC_NBLPrice3","v":0.26780999999999999},null,{"$f":"IF(B64<Input!$B$73,Input!$B$70,Input!$B$74)","v":9.6519999999999995E-2},null,{"$f":"IF(B64<Input!$B$73,Input!$B$71,Input!$B$75)","v":0.14754},null,{"$f":"IF(B64<Input!$B$86,Input!$B$84,Input!$B$87)","v":3.5000000000000001E-3}]
[null,{"$f":"GPriceDate4","v":"2026-07-01"},null,{"$f":"GTC_BLPrice4","v":1.9736899999999997},null,{"$f":"GPC_BLPrice4","v":0.32485000000000003},null,{"$f":"GTC_NBLPrice4","v":2.3420100000000001},null,{"$f":"GPC_NBLPrice4","v":0.32485000000000003},null,{"$f":"IF(B65<Input!$B$73,Input!$B$70,Input!$B$74)","v":9.6519999999999995E-2},null,{"$f":"IF(B65<Input!$B$73,Input!$B$71,Input!$B$75)","v":0.14754},null,{"$f":"IF(B65<Input!$B$86,Input!$B$84,Input!$B$87)","v":3.5000000000000001E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-BL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BilledTherms>G_BSLN,BilledTherms-G_BSLN,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"GR",null,null,null,null,null,null,null,null,"GRLI - CARE - Medical"]
[]
[null,"UDC"]
[null,null,null,"Billing Segment",null,null,null,"therms",null,"Factor",null,"Price",null,"Total",null,"Totals","therms",null,"Factor",null,"Price",null,"Total","Totals"]
[1,null,null,{"$f":"$H$11","v":"/"},null,"Baseline",null,{"$f":"IF(AND(End_Date1_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(H75=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(H75=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(J75=\"\",\"\",ROUND(H75*J75*L75,2))","v":""},null,null,{"$f":"IF(AND(End_Date1_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(Q75=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(Q75=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(S75=\"\",\"\",ROUND(Q75*S75*U75,2))","v":""}]
[null,null,null,{"$f":"$H$11","v":"/"},null,"Non-Baseline",null,{"$f":"IF(AND(End_Date1_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),NonBL,\"\")","v":""},"x",{"$f":"IF(H76=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(H76=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(J76=\"\",\"\",ROUND(H76*J76*L76,2))","v":""},null,{"$f":"SUM(N75:N76)","v":0},{"$f":"IF(AND(End_Date1_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),NonBL,\"\")","v":""},"x",{"$f":"IF(Q76=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(Q76=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(S76=\"\",\"\",ROUND(Q76*S76*U76,2))","v":""},{"$f":"SUM(W75:W76)","v":0}]
[]
[2,null,null,{"$f":"$H$12","v":""},null,"Baseline",null,{"$f":"IF(AND(End_Date2_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(H78=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(H78=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(J78=\"\",\"\",ROUND(H78*J78*L78,2))","v":""},null,null,{"$f":"IF(AND(End_Date2_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(Q78=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(Q78=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(S78=\"\",\"\",ROUND(Q78*S78*U78,2))","v":""}]
[null,null,null,{"$f":"$H$12","v":""},null,"Non-Baseline",null,{"$f":"IF(AND(End_Date2_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),NonBL,\"\")","v":""},"x",{"$f":"IF(H79=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(H79=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(J79=\"\",\"\",ROUND(H79*J79*L79,2))","v":""},null,{"$f":"SUM(N78:N79)","v":0},{"$f":"IF(AND(End_Date2_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),NonBL,\"\")","v":""},"x",{"$f":"IF(Q79=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(Q79=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(S79=\"\",\"\",ROUND(Q79*S79*U79,2))","v":""},{"$f":"SUM(W78:W79)","v":0}]
[]
[3,null,null,{"$f":"$H$13","v":""},null,"Baseline",null,{"$f":"IF(AND(End_Date3_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(H81=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(H81=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(J81=\"\",\"\",ROUND(H81*J81*L81,2))","v":""},null,null,{"$f":"IF(AND(End_Date3_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(Q81=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(Q81=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(S81=\"\",\"\",ROUND(Q81*S81*U81,2))","v":""}]
[null,null,null,{"$f":"$H$13","v":""},null,"Non-Baseline",null,{"$f":"IF(AND(End_Date3_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),NonBL,\"\")","v":""},"x",{"$f":"IF(H82=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(H82=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(J82=\"\",\"\",ROUND(H82*J82*L82,2))","v":""},null,{"$f":"SUM(N81:N82)","v":0},{"$f":"IF(AND(End_Date3_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),NonBL,\"\")","v":""},"x",{"$f":"IF(Q82=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(Q82=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(S82=\"\",\"\",ROUND(Q82*S82*U82,2))","v":""},{"$f":"SUM(W81:W82)","v":0}]
[]
[4,null,null,{"$f":"$H$14","v":""},null,"Baseline",null,{"$f":"IF(AND(End_Date4_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(H84=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(H84=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(J84=\"\",\"\",ROUND(H84*J84*L84,2))","v":""},null,null,{"$f":"IF(AND(End_Date4_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(Q84=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(Q84=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(S84=\"\",\"\",ROUND(Q84*S84*U84,2))","v":""}]
[null,null,null,{"$f":"$H$14","v":""},null,"Non-Baseline",null,{"$f":"IF(AND(End_Date4_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),NonBL,\"\")","v":""},"x",{"$f":"IF(H85=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(H85=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(J85=\"\",\"\",ROUND(H85*J85*L85,2))","v":""},null,{"$f":"SUM(N84:N85)","v":0},{"$f":"IF(AND(End_Date4_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),NonBL,\"\")","v":""},"x",{"$f":"IF(Q85=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(Q85=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(S85=\"\",\"\",ROUND(Q85*S85*U85,2))","v":""},{"$f":"SUM(W84:W85)","v":0}]
[null,null,null,{"$f":"$H$14","v":""}]
[5,null,null,{"$f":"$H$15","v":""},null,"Baseline",null,{"$f":"IF(AND(End_Date5_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(H87=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(H87=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(J87=\"\",\"\",ROUND(H87*J87*L87,2))","v":""},null,null,{"$f":"IF(AND(End_Date5_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),MIN(G_BSLN,BilledTherms),\"\")","v":""},"x",{"$f":"IF(Q87=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(Q87=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,3))","v":""},"=",{"$f":"IF(S87=\"\",\"\",ROUND(Q87*S87*U87,2))","v":""}]
[null,null,null,{"$f":"$H$15","v":""},null,"Non-Baseline",null,{"$f":"IF(AND(End_Date5_GR<>\"\",Rate_GR=\"GR\"),NonBL,\"\")","v":""},"x",{"$f":"IF(H88=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(H88=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(J88=\"\",\"\",ROUND(H88*J88*L88,2))","v":""},null,{"$f":"SUM(N87:N88)","v":0},{"$f":"IF(AND(End_Date5_GR<>\"\",Rate_GR=\"GR\"),NonBL,\"\")","v":""},"x",{"$f":"IF(Q88=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(Q88=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,7))","v":""},"=",{"$f":"IF(S88=\"\",\"\",ROUND(Q88*S88*U88,2))","v":""},{"$f":"SUM(W87:W88)","v":0}]
[]
[]
[]
[null,null,null,null,null,"UDC TOTAL",null,{"$f":"SUM(H93:H94)","v":0}]
[null,null,null,null,null," UDC Regular",null,{"$f":"SUM(P76,P79,P82,P85,P88)","v":0}]
[null,null,null,null,null," UDC CARE",null,{"$f":"SUM(X76,X79,X82,X85,X88)","v":0}]
[]
[]
[null,"Residential CARE Discount"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount w/ min charge"]
[null,null,null,"Total CARE UDC",null,"Total Commodity",null,"CSI",null,"CARE Discnt",null,null,null,null,null,"G_Min_Chrg_Adj",null,"CARE Discnt"]
[null,null,null,{"$f":"H92","v":0},"+",{"$f":"N147","v":0},"+",{"$f":"MIN('CARE-FERA'!J87,0)","v":0},null,-0.2,"=",{"$f":"IF(CARE?=2,ROUND(SUM(D101,F101,H101)*-0.2, 2),0)","v":0},null,null,null,{"$f":"G_Min_Chrg_Adj","v":0},null,-0.2,"=",{"$f":"IF(CARE?=2,ROUND(P101*R101, 2),0)","v":0}]
[]
[]
[null,"CSI is on the CARE FERA tab with the Elec"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Chrg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res CARE"]
[null,"Minimum Charge Adjustment",null,null,null,null,null,null,null,null,null,null,null,"Non-Care",null,"Discount",null,"Care Min Chrg"]
[null,null,null,null,null,null,null,null,null,"Days",null,"Rate_DR",null,"Min Charge","x",0.2]
[null,null,null,null,null,null,null,null,null,{"$f":"MIN(MAX(0,GAS_MIN_CHG_NEW_DATE-G_Cust_Start_Date-1),G_Cust_End_Date-G_Cust_Start_Date)","v":0},"x",{"$f":"Input!G70","v":9.8629999999999995E-2},"=",{"$f":"SUM(J110*L110,J111*L111)","v":0},"-",{"$f":"IF(AND(CARE?=0,InE_MedBL=0),0,ROUND(N117*P109,2))","v":0},"=",{"$f":"N117-P110","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"G_Cust_End_Date-G_Cust_Start_Date-$J$110","v":0},null,{"$f":"Input!G74","v":0.13150999999999999}]
[null,null,null,null,null,null,null,"UDC_Total",null,"Commodity_Total",null,"CSI_Charge"]
[null,null,null,null,null,"COMPARE TOTAL CHARGES",null,{"$f":"D101","v":0},"+",{"$f":"F101","v":0},"+",{"$f":"H101","v":0},"=",{"$f":"SUM(H113:L113)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(N113:N115)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N110-N116>0,N110-N116,0)","v":0}]
[]
[]
[null,"CA Climate Credit"]
[null,"Check 1",{"$f":"IF(OR(AND(MONTH(G_Cust_Start_Date)=3,MONTH(G_Cust_End_Date)=4),AND(MONTH(G_Cust_Start_Date)=4,DAY(G_Cust_Start_Date)=1)),1,0)","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(C121:C122)>0, CA_CLIM_CRED_G,0)","v":0},"x",1,"=",{"$f":"J121*L121","v":0}]
[null,"Check 2",{"$f":"IF(OR(AND(MONTH(G_Cust_Start_Date)=9,MONTH(G_Cust_End_Date)=10),AND(MONTH(G_Cust_Start_Date)=10,DAY(G_Cust_Start_Date)=1)),0,0)","v":0}]
[]
[]
[]
[]
[]
[null,"Gas Energy Charges",null,null,null,null,"GR",null,null,null,null,null,null,null,null,null,"CARE/Medical Baseline - GRLI "]
[]
[]
[1,{"$f":"H11","v":"/"},null,"Total Therms",null,null,null,{"$f":"IF(AND(End_Date1_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),BilledTherms,\"\")","v":""},"x",{"$f":"IF(H131=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(H131=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(J131=\"\",\"\",ROUND(H131*J131*L131,2))","v":""},null,null,{"$f":"IF(AND(End_Date1_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),BilledTherms,\"\")","v":""},"x",{"$f":"IF(Q131=\"\",\"\",GFactor1)","v":""},"x",{"$f":"IF(Q131=\"\",\"\",VLOOKUP(End_Date1_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(S131=\"\",\"\",ROUND(Q131*S131*U131,2))","v":""}]
[]
[]
[2,{"$f":"H12","v":""},null,"Total Therms",null,null,null,{"$f":"IF(AND(End_Date2_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),BilledTherms,\"\")","v":""},"x",{"$f":"IF(H134=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(H134=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(J134=\"\",\"\",ROUND(H134*J134*L134,2))","v":""},null,null,{"$f":"IF(AND(End_Date2_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),BilledTherms,\"\")","v":""},"x",{"$f":"IF(Q134=\"\",\"\",GFactor2)","v":""},"x",{"$f":"IF(Q134=\"\",\"\",VLOOKUP(End_Date2_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(S134=\"\",\"\",ROUND(Q134*S134*U134,2))","v":""}]
[]
[]
[3,{"$f":"H13","v":""},null,"Total Therms",null,null,null,{"$f":"IF(AND(End_Date3_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),BilledTherms,\"\")","v":""},"x",{"$f":"IF(H137=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(H137=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(J137=\"\",\"\",ROUND(H137*J137*L137,2))","v":""},null,null,{"$f":"IF(AND(End_Date3_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),BilledTherms,\"\")","v":""},"x",{"$f":"IF(Q137=\"\",\"\",GFactor3)","v":""},"x",{"$f":"IF(Q137=\"\",\"\",VLOOKUP(End_Date3_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(S137=\"\",\"\",ROUND(Q137*S137*U137,2))","v":""}]
[]
[]
[4,{"$f":"H14","v":""},null,"Total Therms",null,null,null,{"$f":"IF(AND(End_Date4_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),BilledTherms,\"\")","v":""},"x",{"$f":"IF(H140=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(H140=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(J140=\"\",\"\",ROUND(H140*J140*L140,2))","v":""},null,null,{"$f":"IF(AND(End_Date4_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),BilledTherms,\"\")","v":""},"x",{"$f":"IF(Q140=\"\",\"\",GFactor4)","v":""},"x",{"$f":"IF(Q140=\"\",\"\",VLOOKUP(End_Date4_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(S140=\"\",\"\",ROUND(Q140*S140*U140,2))","v":""}]
[]
[]
[5,{"$f":"H15","v":""},null,"Total Therms",null,null,null,{"$f":"IF(AND(End_Date5_GR<>\"\",Rate_GR=\"GR\",G_Med_Units=0),BilledTherms,\"\")","v":""},"x",{"$f":"IF(H143=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(H143=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(J143=\"\",\"\",ROUND(H143*J143*L143,2))","v":""},null,null,{"$f":"IF(AND(End_Date5_GR<>\"\",OR(Rate_GR=\"GRli\",G_Med_Units>0)),BilledTherms,\"\")","v":""},"x",{"$f":"IF(Q143=\"\",\"\",GFactor5)","v":""},"x",{"$f":"IF(Q143=\"\",\"\",VLOOKUP(End_Date5_GR,G_Price_TBL,5))","v":""},"=",{"$f":"IF(S143=\"\",\"\",ROUND(Q143*S143*U143,2))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Gas_Total",null,{"$f":"SUM(N148:N149)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Gas_ Regular",null,{"$f":"SUM(N131:N143)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Gas CARE",null,{"$f":"SUM(W131:W143)","v":0}]

{"sheet":"TAX CALC","index":6,"n_rows":105,"n_cols":43,"rows_kept":105,"cut":false,"hidden":true,"merged":[[94,23,94,24],[71,23,71,24],[82,23,82,24],[53,23,53,24],[1,42,3,48],[10,0,10,5],[10,23,10,24],[1,2,3,8],[1,31,3,37],[5,0,6,11],[7,0,7,11]]}
[]
[null,null,"ELECTRIC & GAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GAS",null,null,null,null,null,null,null,null,null,null,"STREET LIGHTS"]
[]
[]
[]
["Taxes"]
[]
["Taxes use the same logic as PTFF, PTMC, etc. kWh and factors are being fed from the PPP calc section from each of the calc tabs - Driven by the Tab_ID (acct RATE) on the PRINT tab. TOU kWh feeds from top of AL-calc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric"]
[null,null,null,null,null,null,null,null,"SDGE%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DWR Pice Prorated"]
["DWR EECC - Electric Energy Commodity Charge\nON PEAK - or - TOTAL",null,null,null,null,null,null,null,{"$f":"IF(Input!B28<29,Input!B31,Input!B32)","v":1},null,null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %",null,"=IF(F13=\"\",\"\",IF($P14<$Y$12,$X$13,$Y$13))"]
[null,"DR - kWh\nTotal",null,null,"(x)","Factor","(x)","Charge","DWR%","= DWR EECC $",null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V14:V18)","v":0},null,{"$f":"DWRdate1","v":"2020-01-01"},{"$f":"DWRdate2","v":"2021-02-01"},{"$f":"IF(AND(N12<Y12,P12>=Y12),\"Y\",\"N\")","v":"N"}]
[1,{"$f":"IF(End_Date1_DR<>\"\",[0]!Total_kWh_DR,\"\")","v":0},null,null,"(x)",{"$f":"Factor1_DR","v":0},"(x)",{"$f":"IF(F13=\"\",\"\",$AA$19)","v":-8.0000000000000007E-5},{"$f":"1-($I$11/100)","v":0.99},{"$f":"IF(F13=\"\",\"\",ROUND(B13*F13*H13*I13,2))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"DWRprice1","v":-8.0000000000000007E-5},{"$f":"DWRprice2","v":0}]
[2,{"$f":"IF(End_Date2_DR<>\"\",[0]!Total_kWh_DR,\"\")","v":""},null,null,"(x)",{"$f":"Factor2_DR","v":""},"(x)",{"$f":"IF(F14=\"\",\"\",$AA$19)","v":""},{"$f":"IF(F14=\"\",\"\",1-($I$11/100))","v":""},{"$f":"IF(F14=\"\",\"\",ROUND(B14*F14*H14*I14,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(P14=\"\",\"\",IF(AND(Z12=\"Y\",P14<Y12),1,2))","v":2},{"$f":"SUMIF(Z14:Z18,1,V14:V18)","v":0},"=IF(F13=\"\",\"\",$AA$19)"]
[3,{"$f":"IF(End_Date3_DR<>\"\",[0]!Total_kWh_DR,\"\")","v":""},null,null,"(x)",{"$f":"Factor3_DR","v":""},"(x)",{"$f":"IF(F15=\"\",\"\",$AA$19)","v":""},{"$f":"IF(F15=\"\",\"\",1-($I$11/100))","v":""},{"$f":"IF(F15=\"\",\"\",ROUND(B15*F15*H15*I15,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(S15<>\"\",U15-S15,\"\")","v":""},null,null,{"$f":"IF(P15=\"\",\"\",IF(AND(Z12=\"Y\",P15<Y12),1,2))","v":""},{"$f":"SUMIF(Z14:Z18,2,V14:V18)","v":0}]
[4,{"$f":"IF(End_Date4_DR<>\"\",[0]!Total_kWh_DR,\"\")","v":""},null,null,"(x)",{"$f":"Factor4_DR","v":""},"(x)",{"$f":"IF(F16=\"\",\"\",$AA$19)","v":""},{"$f":"IF(F16=\"\",\"\",1-($I$11/100))","v":""},{"$f":"IF(F16=\"\",\"\",ROUND(B16*F16*H16*I16,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(S16<>\"\",U16-S16,\"\")","v":""},null,null,{"$f":"IF(P16=\"\",\"\",IF(AND(Z12=\"Y\",P16<Y12),1,2))","v":""}]
[5,{"$f":"IF(End_Date5_DR<>\"\",[0]!Total_kWh_DR,\"\")","v":""},null,null,"(x)",{"$f":"Factor5_DR","v":""},"(x)",{"$f":"IF(F17=\"\",\"\",$AA$19)","v":""},{"$f":"IF(F17=\"\",\"\",1-($I$11/100))","v":""},{"$f":"IF(F17=\"\",\"\",ROUND(B17*F17*H17*I17,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(S17<>\"\",U17-S17,\"\")","v":""},null,null,{"$f":"IF(P17=\"\",\"\",IF(AND(Z12=\"Y\",P17<Y12),1,2))","v":""}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J13:J17)","v":0},null,null,null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(S18<>\"\",U18-S18,\"\")","v":""},null,null,{"$f":"IF(P18=\"\",\"\",IF(AND(Z12=\"Y\",P18<Y12),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14:R18)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z12=\"N\",P12<Y12),X13,IF(AND(Z12=\"N\",P12>Y12),Y13,ROUND(ROUND(AA14*X13,10)+ROUND(Y13*AA15,10),5)))","v":-8.0000000000000007E-5}]
["SDG&E EECC - Electric Energy Commodity Charge",null,null,null,null,null,"=$"]
[null,null,null,"Total  EECC $","-","DWR EECC $","=$","SDG&E EECC $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage for Elec SDFFD"]
[null,1,{"$f":"'DR-CALC '!$H$11","v":"0/0"},{"$f":"MAX('DR-CALC '!O280:P280,'DR-CALC '!X280)","v":0},"-",{"$f":"IF(F13=\"\",\"\",J13)","v":0},"=$",{"$f":"IF(F13=\"\",\"\",D22-F22)","v":0},null,null,null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & %",null,"Prorate flag","Prorate %"]
[null,2,{"$f":"'DR-CALC '!$H$12","v":""},{"$f":"MAX('DR-CALC '!O286:P286,'DR-CALC '!X286)","v":0},"-",{"$f":"IF(F14=\"\",\"\",J14)","v":""},"=$",{"$f":"IF(F14=\"\",\"\",D23-F23)","v":""},null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V25:V29)","v":0},null,{"$f":"E_SDFFDdate1","v":"1995-05-01"},{"$f":"E_SDFFDdate2","v":"2003-01-01"},{"$f":"IF(AND(N23<Y23,P23>=Y23),\"Y\",\"N\")","v":"N"}]
[null,3,{"$f":"'DR-CALC '!$H$13","v":""},{"$f":"MAX('DR-CALC '!O292:P292,'DR-CALC '!X292)","v":0},"-",{"$f":"IF(F15=\"\",\"\",J15)","v":""},"=$",{"$f":"IF(F15=\"\",\"\",D24-F24)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"E_SDFFDprct1","v":1.9E-2},{"$f":"E_SDFFDprct2","v":5.7799999999999997E-2}]
[null,4,{"$f":"'DR-CALC '!$H$14","v":""},{"$f":"MAX('DR-CALC '!X298,'DR-CALC '!O298:P298)","v":0},"-",{"$f":"IF(F16=\"\",\"\",J16)","v":""},"=$",{"$f":"IF(F16=\"\",\"\",D25-F25)","v":""},null,null,null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(P25=\"\",\"\",IF(AND(Z23=\"Y\",P25<Y23),1,2))","v":2},{"$f":"ROUND(SUMIF(Z25:Z29,1,V25:V29),10)","v":0}]
[null,5,{"$f":"'DR-CALC '!$H$15","v":""},{"$f":"MAX('DR-CALC '!O304:P304,'DR-CALC '!X304)","v":0},"-",{"$f":"IF(F17=\"\",\"\",J17)","v":""},"=$",{"$f":"IF(F17=\"\",\"\",D26-F26)","v":""},null,null,null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(S26<>\"\",U26-S26,\"\")","v":""},null,null,{"$f":"IF(P26=\"\",\"\",IF(AND(Z23=\"Y\",P26<Y23),1,2))","v":""},{"$f":"ROUND(SUMIF(Z25:Z29,2,V25:V29),10)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(S27<>\"\",U27-S27,\"\")","v":""},null,null,{"$f":"IF(P27=\"\",\"\",IF(AND(Z23=\"Y\",P27<Y23),1,2))","v":""}]
[null,"TOTALS",null,{"$f":"SUM(D22:D26)","v":0},null,{"$f":"SUM(F22:F26)","v":0},null,{"$f":"SUM(H22:H26)","v":0},null,null,null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(S28<>\"\",U28-S28,\"\")","v":""},null,null,{"$f":"IF(P28=\"\",\"\",IF(AND(Z23=\"Y\",P28<Y23),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(S29<>\"\",U29-S29,\"\")","v":""},null,null,{"$f":"IF(P29=\"\",\"\",IF(AND(Z23=\"Y\",P29<Y23),1,2))","v":""}]
["San Diego Franchise Fee Differential - Town Code 01",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TAX_LOC=1,SUM(I37,I41),\"\")","v":""},null,null,null,null,null,{"$f":"SUM(R25:R29)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z23=\"N\",P23<Y23),X24,IF(AND(Z23=\"N\",P23>Y23),Y24,ROUND(ROUND(AA25*X24,10)+ROUND(Y24*AA26,10),6)))","v":1.9E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage for Gas SDFFD"]
[null,1,{"$f":"'DR-CALC '!H11","v":"0/0"},null,null,null,null,null,null,null,null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & %",null,"Prorate flag","Prorate %"]
[null,null,null,"Total Electric Charges",null,{"$f":"Output!$D$110","v":0},null,null,null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V35:V39)","v":0},null,{"$f":"G_SDFFDdate1","v":"1995-05-01"},{"$f":"G_SDFFDdate2","v":"2003-01-01"},{"$f":"IF(AND(N33<Y33,P33>=Y33),\"Y\",\"N\")","v":"N"}]
[null,null,null,"- DWR Commod",null,{"$f":"$F$28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"G_SDFFDprct1","v":0.01},{"$f":"G_SDFFDprct2","v":1.03E-2}]
[null,null,null,"- DWR BC/DWR REV ADJ CREDIT",null,{"$f":"DWR_Bond_Chrg+DWR_REV_ADJ","v":0},null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$11","v":""},"-",{"$f":"'GR-CALC'!$D$11","v":""},"=",{"$f":"'GR-CALC'!$F$11","v":""},null,{"$f":"'GR-CALC'!$H$11","v":"/"},null,{"$f":"GFactor1","v":""},null,null,null,{"$f":"IF(P35=\"\",\"\",IF(AND(Z33=\"Y\",P35<Y33),1,2))","v":""},{"$f":"SUMIF(Z35:Z39,1,V35:V39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$12","v":""},"-",{"$f":"'GR-CALC'!$D$12","v":""},"=",{"$f":"'GR-CALC'!$F$12","v":""},null,{"$f":"'GR-CALC'!$H$12","v":""},null,{"$f":"GFactor2","v":""},{"$f":"IF(S36<>\"\",U36-S36,\"\")","v":""},null,null,{"$f":"IF(P36=\"\",\"\",IF(AND(Z33=\"Y\",P36<Y33),1,2))","v":""},{"$f":"SUMIF(Z35:Z39,2,V35:V39)","v":0}]
[null,null,null,null,"Total",{"$f":"F33-F34-F35","v":0},"x",{"$f":"IF(TAX_LOC=1,AA30,1.1%)","v":1.1000000000000001E-2},{"$f":"ROUND(F37*H37,2)","v":0},null,null,null,null,{"$f":"'GR-CALC'!$B$13","v":""},"-",{"$f":"'GR-CALC'!$D$13","v":""},"=",{"$f":"'GR-CALC'!$F$13","v":""},null,{"$f":"'GR-CALC'!$H$13","v":""},null,{"$f":"GFactor3","v":""},{"$f":"IF(S37<>\"\",U37-S37,\"\")","v":""},null,null,{"$f":"IF(P37=\"\",\"\",IF(AND(Z33=\"Y\",P37<Y33),1,2))","v":""}]
[null,"GAS -SDFFD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$14","v":""},"-",{"$f":"'GR-CALC'!$D$14","v":""},"=",{"$f":"'GR-CALC'!$F$14","v":""},null,{"$f":"'GR-CALC'!$H$14","v":""},null,{"$f":"GFactor4","v":""},{"$f":"IF(S38<>\"\",U38-S38,\"\")","v":""},null,null,{"$f":"IF(P38=\"\",\"\",IF(AND(Z33=\"Y\",P38<Y33),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$15","v":""},"-",{"$f":"'GR-CALC'!$D$15","v":""},"=",{"$f":"'GR-CALC'!$F$15","v":""},null,{"$f":"'GR-CALC'!$H$15","v":""},null,{"$f":"GFactor5","v":""},{"$f":"IF(S39<>\"\",U39-S39,\"\")","v":""},null,null,{"$f":"IF(P39=\"\",\"\",IF(AND(Z33=\"Y\",P39<Y33),1,2))","v":""}]
[null,null,null,"Total G Chrgs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R35:R39)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z33=\"N\",P33<Y33),X34,IF(AND(Z33=\"N\",P33>Y33),Y34,ROUND(ROUND(AA35*X34,10)+ROUND(Y34*AA36,10),5)))","v":0.01}]
[null,null,null,null,{"$f":"Output!D154","v":0},"x",1.03E-2,"=",{"$f":"IF(TAX_LOC=1,ROUND(E41*G41,2),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage for FF by Others"]
["Franchise Fees on Energy Supplied by Others",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H$51<0,0,$H$51)","v":0},null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & %",null,"Prorate flag","Prorate %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V47:V51)","v":0},null,{"$f":"Input!B270","v":"2001-04-02"},{"$f":"Input!B273","v":"2003-01-01"},{"$f":"IF(AND(N45<Y45,P45>=Y45),\"Y\",\"N\")","v":"N"}]
[null,null,null,null,null,null,{"$f":"IF(TAX_LOC=1,AA52,1.1%)","v":1.1000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"Input!B271","v":0.03},{"$f":"Input!B274","v":6.88E-2}]
[null,1,{"$f":"'DR-CALC '!H11","v":"0/0"},"DWR EECC",null,{"$f":"J18","v":0},null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(P47=\"\",\"\",IF(AND(Z45=\"Y\",P47<Y45),1,2))","v":2},{"$f":"ROUND(SUMIF(Z47:Z51,1,V47:V51),10)","v":0}]
[null,null,null,"DWR BOND/ DWR REV ADJ CRED $",null,{"$f":"DWR_Bond_Chrg+DWR_REV_ADJ","v":0},null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(S48<>\"\",U48-S48,\"\")","v":""},null,null,{"$f":"IF(P48=\"\",\"\",IF(AND(Z45=\"Y\",P48<Y45),1,2))","v":""},{"$f":"ROUND(SUMIF(Z47:Z51,2,V47:V51),10)","v":0}]
[null,null,null,null,"Total",{"$f":"SUM(F47:F48)","v":0},"x",null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(S49<>\"\",U49-S49,\"\")","v":""},null,null,{"$f":"IF(P49=\"\",\"\",IF(AND(Z45=\"Y\",P49<Y45),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(S50<>\"\",U50-S50,\"\")","v":""},null,null,{"$f":"IF(P50=\"\",\"\",IF(AND(Z45=\"Y\",P50<Y45),1,2))","v":""}]
[null,null,null,null,null,null,"Total",{"$f":"ROUND(F49*G46,2)","v":0},null,null,null,null,null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(S51<>\"\",U51-S51,\"\")","v":""},null,null,{"$f":"IF(P51=\"\",\"\",IF(AND(Z45=\"Y\",P51<Y45),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R47:R51)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z45=\"N\",P45<Y45),X46,IF(AND(Z45=\"N\",P45>Y45),Y46,ROUND(ROUND(AA47*X46,10)+ROUND(Y46*AA48,10),6)))","v":0.03}]
["State Surcharge Tax",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J54:J58)","v":0},null,null,null,null,null,null,null,null,null,null,null,"State Surcharge Tax"]
[null,1,{"$f":"Total_kWh_DR","v":0},"(x)",{"$f":"IF(Z55=\"Y\",V57,1)","v":1},null,"(x)",{"$f":"IF(AND(Z55=\"Y\",C54>0),AA62,IF(AND(Y55>0,N55>=Y55),Y56,X56))","v":2.9E-4},"=",{"$f":"IF(C54=\"\",\"\",ROUND(H54*C54,2))","v":0},null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,2,null,"(x)",{"$f":"IF($E$54=1,\"\",V58)","v":""},null,"(x)",null,null,null,null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V57:V61)","v":0},null,{"$f":"E_St_SurchrgDate1","v":"2011-01-01"},{"$f":"E_St_SurchrgDate2","v":"2019-01-01"},{"$f":"IF(AND(N55<Y55,P55>=Y55),\"Y\",\"N\")","v":"N"}]
[null,3,null,"(x)",{"$f":"IF($E$54=1,\"\",V59)","v":""},null,"(x)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"E_St_SurchrgPrice1","v":2.9E-4},{"$f":"E_St_SurchrgPrice2","v":2.9999999999999997E-4}]
[null,4,null,"(x)",{"$f":"IF($E$54=1,\"\",V60)","v":""},null,"(x)",null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(P57=\"\",\"\",IF(AND(Z55=\"Y\",P57<Y55),1,2))","v":2},{"$f":"SUMIF(Z57:Z61,1,V57:V61)","v":0}]
[null,5,null,"(x)",{"$f":"IF($E$54=1,\"\",V61)","v":""},null,"(x)",null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(S58<>\"\",U58-S58,\"\")","v":""},null,null,{"$f":"IF(P58=\"\",\"\",IF(AND(Z55=\"Y\",P58<Y55),1,2))","v":""},{"$f":"SUMIF(Z57:Z61,2,V57:V61)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(S59<>\"\",U59-S59,\"\")","v":""},null,null,{"$f":"IF(P59=\"\",\"\",IF(AND(Z55=\"Y\",P59<Y55),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(S60<>\"\",U60-S60,\"\")","v":""},null,null,{"$f":"IF(P60=\"\",\"\",IF(AND(Z55=\"Y\",P60<Y55),1,2))","v":""}]
["Chula Vista City Tax",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TAX_LOC=3,SUM(I65,E65),\"\")","v":""},null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(S61<>\"\",U61-S61,\"\")","v":""},null,null,{"$f":"IF(P61=\"\",\"\",IF(AND(Z55=\"Y\",P61<Y55),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R57:R61)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z55=\"N\",P55<Y55),X56,IF(AND(Z55=\"N\",P55>Y55),Y56,ROUND(ROUND(AA57*X56,10)+ROUND(Y56*AA58,10),5)))","v":2.9E-4}]
[null,null,null,"Total kWh",{"$f":"IF(Total_kWh_DR>0,Total_kWh_DR,0)","v":0},null,null,"Total therms",{"$f":"BilledTherms","v":0}]
[null,null,null,"x",{"$f":"IF(TAX_LOC=3,0.0025,0)","v":0},null,null,"x",9.1900000000000003E-3]
[null,null,null,null,{"$f":"ROUND(E63*E64,2)","v":0},null,null,null,{"$f":"IF(AND(I63>0,TAX_LOC=3),ROUND(I63*I64,2),\"\")","v":""}]
[]
[]
[]
[null,"NO CALCULATOR FOR THIS ELEMENT IF IT CHANGES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E - State Regulatory Fee"]
["Electric - State Regulatory Fee",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(J74:J78)","v":0},null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,null,null,"Total kWh","(x)",null,null,"Charge",null,"= $",null,null,null,{"$f":"E_Cust_Start_Date","v":"00:00:00"},"-",{"$f":"E_Cust_End_Date","v":"00:00:00"},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V75:V79)","v":0},null,{"$f":"E_ST_Regdate1","v":"2025-01-01"},{"$f":"E_St_RegDate2","v":"2026-01-01"},{"$f":"IF(AND(N73<Y73,P73>=Y73),\"Y\",\"N\")","v":"N"}]
[null,1,null,{"$f":"IF(End_Date1_DR=\"\",\"\",[0]!Total_kWh_DR)","v":0},"(x)",{"$f":"IF(AND(D74>0,Z73=\"y\"),$V$45,1)","v":1},"(x)",{"$f":"IF(AND($Z$73=\"Y\",D54>0),$AA$80,IF(AND($Y$73>0,N75>=$Y$73),$Y$74,$X$74))","v":8.0000000000000004E-4},null,{"$f":"IF(F74=\"\",\"\",ROUND(H74*D74*F74,2))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"E_ST_RegPrice1","v":8.0000000000000004E-4},{"$f":"E_St_RegPrice2","v":1E-3}]
[null,2,null,{"$f":"IF($F$74=1,\"\",Total_kWh_DR)","v":""},null,{"$f":"IF($F$74=1,\"\",$V$45)","v":""},null,{"$f":"IF(AND($Z$73=\"Y\",D55>0),$AA$80,IF(AND($Y$73>0,N76>=$Y$73),$Y$74,$X$74))","v":1E-3},null,{"$f":"IF(F75=\"\",\"\",ROUND(H75*D75*F75,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$11","v":"00:00:00"},"-",{"$f":"End_Date1_DR","v":"00:00:00"},"=",{"$f":"Days1","v":0},null,{"$f":"'DR-CALC '!$H$11","v":"0/0"},null,{"$f":"Factor1_DR","v":0},null,null,null,{"$f":"IF(P75=\"\",\"\",IF(AND(Z73=\"Y\",P75<Y73),1,2))","v":2},{"$f":"SUMIF(Z75:Z79,1,V75:V79)","v":0}]
[null,3,null,{"$f":"IF($F$74=1,\"\",Total_kWh_DR)","v":""},null,{"$f":"IF($F$74=1,\"\",$V$77)","v":""},null,{"$f":"IF(AND($Z$73=\"Y\",D56>0),$AA$80,IF(AND($Y$73>0,N77>=$Y$73),$Y$74,$X$74))","v":1E-3},null,{"$f":"IF(F76=\"\",\"\",ROUND(H76*D76*F76,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$12","v":""},"-",{"$f":"End_Date2_DR","v":""},"=",{"$f":"Days2","v":""},null,{"$f":"'DR-CALC '!$H$12","v":""},null,{"$f":"Factor2_DR","v":""},{"$f":"IF(S76<>\"\",U76-S76,\"\")","v":""},null,null,{"$f":"IF(P76=\"\",\"\",IF(AND(Z73=\"Y\",P76<Y73),1,2))","v":""},{"$f":"SUMIF(Z75:Z79,2,V75:V79)","v":0}]
[null,4,null,{"$f":"IF($F$74=1,\"\",Total_kWh_DR)","v":""},null,{"$f":"IF($F$74=1,\"\",$V$78)","v":""},null,{"$f":"IF(AND($Z$73=\"Y\",D57>0),$AA$80,IF(AND($Y$73>0,N78>=$Y$73),$Y$74,$X$74))","v":1E-3},null,{"$f":"IF(F77=\"\",\"\",ROUND(H77*D77*F77,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$13","v":""},"-",{"$f":"End_Date3_DR","v":""},"=",{"$f":"Days3","v":""},null,{"$f":"'DR-CALC '!$H$13","v":""},null,{"$f":"Factor3_DR","v":""},{"$f":"IF(S77<>\"\",U77-S77,\"\")","v":""},null,null,{"$f":"IF(P77=\"\",\"\",IF(AND(Z73=\"Y\",P77<Y73),1,2))","v":""}]
[null,5,null,{"$f":"IF($F$74=1,\"\",Total_kWh_DR)","v":""},null,{"$f":"IF($F$74=1,\"\",$V$79)","v":""},null,{"$f":"IF(AND($Z$73=\"Y\",D58>0),$AA$80,IF(AND($Y$73>0,N79>=$Y$73),$Y$74,$X$74))","v":1E-3},null,{"$f":"IF(F78=\"\",\"\",ROUND(H78*D78*F78,2))","v":""},null,null,null,{"$f":"'DR-CALC '!$B$14","v":""},"-",{"$f":"End_Date4_DR","v":""},"=",{"$f":"Days4","v":""},null,{"$f":"'DR-CALC '!$H$14","v":""},null,{"$f":"Factor4_DR","v":""},{"$f":"IF(S78<>\"\",U78-S78,\"\")","v":""},null,null,{"$f":"IF(P78=\"\",\"\",IF(AND(Z73=\"Y\",P78<Y73),1,2))","v":""}]
[null,null,null,null,null,{"$f":"IF($F$74=1,\"\",$V$80)","v":""},null,null,null,null,null,null,null,{"$f":"'DR-CALC '!$B$15","v":""},"-",{"$f":"End_Date5_DR","v":""},"=",{"$f":"Days5","v":""},null,{"$f":"'DR-CALC '!$H$15","v":""},null,{"$f":"Factor5_DR","v":""},{"$f":"IF(S79<>\"\",U79-S79,\"\")","v":""},null,null,{"$f":"IF(P79=\"\",\"\",IF(AND(Z73=\"Y\",P79<Y73),1,2))","v":""}]
[null,null,null,null,null,{"$f":"IF($F$74=1,\"\",V81)","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R75:R79)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"IF(AND(Z73=\"N\",P73<Y73),X74,IF(AND(Z73=\"N\",P73>Y73),Y74,ROUND(ROUND(AA75*X74,10)+ROUND(Y74*AA76,10),5)))","v":8.0000000000000004E-4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G - PUC"]
["GAS - PUC",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BilledTherms=0,\"\",SUM(J85:J89))","v":""},null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,null,null,"Total Therms","(x)",null,null,"Charge","= $",null,null,null,null,{"$f":"'GR-CALC'!B9","v":""},{"$f":"'GR-CALC'!C9","v":"-"},{"$f":"'GR-CALC'!D9","v":""},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V86:V90)","v":0},null,{"$f":"G_St_RegFeeDate1","v":"2025-01-01"},{"$f":"G_St_RegFeeDate2","v":"2026-01-01"},{"$f":"IF(AND(N84<Y84,P84>=Y84),\"Y\",\"N\")","v":"N"}]
[null,1,null,{"$f":"IF(End_Date1_GR=\"\",\"\",BilledTherms)","v":""},"(x)",1,"(x)",{"$f":"IF(F85=\"\",\"\",IF(AND($Z$84=\"Y\",D85>0),$AA$91,IF(AND($Y$84>0,N86>=$Y$84),$Y$85,$X$85)))","v":3.5000000000000001E-3},null,{"$f":"IF(D85=\"\",\"\",ROUND(H85*D85*F85,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"G_St_RegFee_Price1","v":2.5000000000000001E-3},{"$f":"G_St_RegFeePrice2","v":3.5000000000000001E-3}]
[null,2,null,{"$f":"IF(End_Date2_GR=\"\",\"\",BilledTherms)","v":""},"(x)",null,"(x)",{"$f":"IF(F86=\"\",\"\",IF(AND($Z$84=\"Y\",D86>0),$AA$91,IF(AND($Y$84>0,N87>=$Y$84),$Y$85,$X$85)))","v":""},null,{"$f":"IF(F86=\"\",\"\",ROUND(H86*D86*F86,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$11","v":""},"-",{"$f":"'GR-CALC'!$D$11","v":""},"=",{"$f":"'GR-CALC'!$F$11","v":""},null,{"$f":"'GR-CALC'!$H$11","v":"/"},null,{"$f":"GFactor1","v":""},null,null,null,1,{"$f":"SUMIF(Z86:Z90,1,V86:V90)","v":0},{"$f":"ROUND(X85*AA86,5)","v":0}]
[null,3,null,{"$f":"IF(End_Date3_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"GFactor3","v":""},"(x)",{"$f":"IF(F87=\"\",\"\",IF(AND($Z$84=\"Y\",D87>0),$AA$91,IF(AND($Y$84>0,N88>=$Y$84),$Y$85,$X$85)))","v":""},null,{"$f":"IF(F87=\"\",\"\",ROUND(H87*D87*F87,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$12","v":""},"-",{"$f":"'GR-CALC'!$D$12","v":""},"=",{"$f":"'GR-CALC'!$F$12","v":""},null,{"$f":"'GR-CALC'!$H$12","v":""},null,{"$f":"GFactor2","v":""},{"$f":"IF(S87<>\"\",U87-S87,\"\")","v":""},null,null,{"$f":"IF(P87=\"\",\"\",IF(AND(Z84=\"Y\",P87<Y84),1,2))","v":""},{"$f":"SUMIF(Z86:Z90,2,V86:V90)","v":0},{"$f":"ROUND(AA87*Y85,5)","v":0}]
[null,4,null,{"$f":"IF(End_Date4_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"GFactor4","v":""},"(x)",{"$f":"IF(F88=\"\",\"\",IF(AND($Z$84=\"Y\",D88>0),$AA$91,IF(AND($Y$84>0,N89>=$Y$84),$Y$85,$X$85)))","v":""},null,{"$f":"IF(F88=\"\",\"\",ROUND(H88*D88*F88,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$13","v":""},"-",{"$f":"'GR-CALC'!$D$13","v":""},"=",{"$f":"'GR-CALC'!$F$13","v":""},null,{"$f":"'GR-CALC'!$H$13","v":""},null,{"$f":"GFactor3","v":""},{"$f":"IF(S88<>\"\",U88-S88,\"\")","v":""},null,null,{"$f":"IF(P88=\"\",\"\",IF(AND(Z84=\"Y\",P88<Y84),1,2))","v":""}]
[null,5,null,{"$f":"IF(End_Date5_GR=\"\",\"\",BilledTherms)","v":""},null,{"$f":"GFactor5","v":""},"(x)",{"$f":"IF(F89=\"\",\"\",IF(AND($Z$84=\"Y\",D89>0),$AA$91,IF(AND($Y$84>0,N90>=$Y$84),$Y$85,$X$85)))","v":""},null,{"$f":"IF(F89=\"\",\"\",ROUND(H89*D89*F89,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$14","v":""},"-",{"$f":"'GR-CALC'!$D$14","v":""},"=",{"$f":"'GR-CALC'!$F$14","v":""},null,{"$f":"'GR-CALC'!$H$14","v":""},null,{"$f":"GFactor4","v":""},{"$f":"IF(S89<>\"\",U89-S89,\"\")","v":""},null,null,{"$f":"IF(P89=\"\",\"\",IF(AND(Z84=\"Y\",P89<Y84),1,2))","v":""}]
[null,null,null,null,null,{"$f":"IF($F$74=1,\"\",$V$80)","v":""},null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$15","v":""},"-",{"$f":"'GR-CALC'!$D$15","v":""},"=",{"$f":"'GR-CALC'!$F$15","v":""},null,{"$f":"'GR-CALC'!$H$15","v":""},null,{"$f":"GFactor5","v":""},{"$f":"IF(S90<>\"\",U90-S90,\"\")","v":""},null,null,{"$f":"IF(P90=\"\",\"\",IF(AND(Z84=\"Y\",P90<Y84),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R86:R90)","v":0},null,null,null,null,null,null,null,"DWR Prorated Price",{"$f":"+AB86+AB87","v":0}]
[]
[]
["GAS - PPP",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BilledTherms=0,\"\",SUM(J97:J101))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"G - PPP"]
[null,null,null,"Total Therms","(x)",null,null,null,"Charge","= $",null,null,null,"Start",null,"End Date",null,"Days",null,null,null,"Sum Total",null,"Dates & Prices",null,"Prorate flag","Prorate %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GR-CALC'!B9","v":""},"-",{"$f":"End_Date_GR","v":""},null,{"$f":"Days_Billed_DR","v":0},null,null,null,{"$f":"SUM(V98:V102)","v":0},null,{"$f":"GPPPdate1","v":"2025-01-01"},{"$f":"GPPPdate2","v":"2026-01-01"},{"$f":"IF(AND(N96<Y96,P96>=Y96),\"Y\",\"N\")","v":"N"}]
[null,1,null,{"$f":"IF(End_Date1_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"IF(Z96=\"Y\",1,GFactor1)","v":""},"(x)",null,{"$f":"IF(F97=\"\",\"\",IF(CARE?=2,$AA$104,$AA$105))","v":""},{"$f":"IF(F97=\"\",\"\",ROUND(I97*D97*F97,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,"Factor",null,{"$f":"GPPP_price1CARE","v":7.7049999999999993E-2},{"$f":"GPPP_price2CARE","v":9.6519999999999995E-2},null,null,"CARE"]
[null,2,null,{"$f":"IF(End_Date2_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"IF($F$97=1,\"\",GFactor2)","v":""},"(x)",null,{"$f":"IF(F98=\"\",\"\",IF(CARE?=2,$AA$104,$AA$105))","v":""},{"$f":"IF(F98=\"\",\"\",ROUND(I98*D98*F98,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$11","v":""},{"$f":"'GR-CALC'!C11","v":"-"},{"$f":"'GR-CALC'!$D$11","v":""},"=",{"$f":"'GR-CALC'!$F$11","v":""},null,{"$f":"'GR-CALC'!$H$11","v":"/"},null,{"$f":"GFactor1","v":""},null,{"$f":"GPPP_price1NonCARE","v":0.11541},{"$f":"GPPP_price2NonCARE","v":0.14754},{"$f":"IF(P98=\"\",\"\",IF(AND($Z$96=\"Y\",P98<$Y$96),1,2))","v":""},{"$f":"SUMIF(Z98:Z102,1,V98:V102)","v":0},"NonCARE"]
[null,3,null,{"$f":"IF(End_Date3_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"IF($F$97=1,\"\",GFactor3)","v":""},"(x)",null,{"$f":"IF(F99=\"\",\"\",IF(CARE?=2,$AA$104,$AA$105))","v":""},{"$f":"IF(F99=\"\",\"\",ROUND(I99*D99*F99,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$12","v":""},{"$f":"'GR-CALC'!C12","v":"-"},{"$f":"'GR-CALC'!$D$12","v":""},"=",{"$f":"'GR-CALC'!$F$12","v":""},null,{"$f":"'GR-CALC'!$H$12","v":""},null,{"$f":"GFactor2","v":""},{"$f":"IF(S99<>\"\",U99-S99,\"\")","v":""},null,null,{"$f":"IF(P99=\"\",\"\",IF(AND($Z$96=\"Y\",P99<$Y$96),1,2))","v":""},{"$f":"SUMIF(Z98:Z102,2,V98:V102)","v":0}]
[null,4,null,{"$f":"IF(End_Date4_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"IF($F$97=1,\"\",GFactor4)","v":""},"(x)",null,{"$f":"IF(F100=\"\",\"\",IF(CARE?=2,$AA$104,$AA$105))","v":""},{"$f":"IF(F100=\"\",\"\",ROUND(I100*D100*F100,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$13","v":""},{"$f":"'GR-CALC'!C13","v":"-"},{"$f":"'GR-CALC'!$D$13","v":""},"=",{"$f":"'GR-CALC'!$F$13","v":""},null,{"$f":"'GR-CALC'!$H$13","v":""},null,{"$f":"GFactor3","v":""},{"$f":"IF(S100<>\"\",U100-S100,\"\")","v":""},null,null,{"$f":"IF(P100=\"\",\"\",IF(AND($Z$96=\"Y\",P100<$Y$96),1,2))","v":""}]
[null,5,null,{"$f":"IF(End_Date5_GR=\"\",\"\",BilledTherms)","v":""},"(x)",{"$f":"IF($F$97=1,\"\",GFactor5)","v":""},"(x)",null,{"$f":"IF(F101=\"\",\"\",IF(CARE?=2,$AA$104,$AA$105))","v":""},{"$f":"IF(F101=\"\",\"\",ROUND(I101*D101*F101,2))","v":""},null,null,null,{"$f":"'GR-CALC'!$B$14","v":""},{"$f":"'GR-CALC'!C14","v":"-"},{"$f":"'GR-CALC'!$D$14","v":""},"=",{"$f":"'GR-CALC'!$F$14","v":""},null,{"$f":"'GR-CALC'!$H$14","v":""},null,{"$f":"GFactor4","v":""},{"$f":"IF(S101<>\"\",U101-S101,\"\")","v":""},null,null,{"$f":"IF(P101=\"\",\"\",IF(AND($Z$96=\"Y\",P101<$Y$96),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GR-CALC'!$B$15","v":""},{"$f":"'GR-CALC'!C15","v":"-"},{"$f":"'GR-CALC'!$D$15","v":""},"=",{"$f":"'GR-CALC'!$F$15","v":""},null,{"$f":"'GR-CALC'!$H$15","v":""},null,{"$f":"GFactor5","v":""},{"$f":"IF(S102<>\"\",U102-S102,\"\")","v":""},null,null,{"$f":"IF(P102=\"\",\"\",IF(AND($Z$96=\"Y\",P102<$Y$96),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R98:R102)","v":0},null,null,null,null,null,null,null,{"$f":"IF(P103=\"\",\"\",IF(AND(Z97=\"Y\",P103<Y97),1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Price",{"$f":"IF(CARE?=2,IF(AND(Z96=\"N\",P96<Y96),X97,IF(AND(Z96=\"N\",P96>Y96),Y97,ROUND(ROUND(AA98*X97,10)+ROUND(AA99*Y97,10),5))),\"\")","v":""},"CARE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CARE?=2,\"\",IF(AND(Z96=\"N\",P96<Y96),X98,IF(AND(Z96=\"N\",P96>=Y96),Y98,ROUND(ROUND(AA98*X98,10)+ROUND(AA99*Y98,10),5))))","v":0.14754},"NonCARE"]

{"sheet":"MISC-tbls","index":7,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":true,"merged":[[7,11,7,19],[7,21,7,23],[7,2,7,9],[9,12,9,15],[9,16,9,19],[8,2,8,5],[9,2,9,5],[8,6,8,9],[9,6,9,9],[8,12,8,15],[8,16,8,19]]}
["=If(Space Heat - E = OR(2,4),index,match,match on ALL ELECTRIC ALLOWANCE TABLE,index,match,match on BASIC ALLOWANCE.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Be sure to enter the baseline adjustment factors with the effective date if the effective date does not fall on a seasonal"]
["=INDEX(TABLE RANGE, MATCH(DATE, DATE RANGE,1,MATCH(CLIMATE ZONE, CLIMATE ZONE RANGE,0)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Efffective Date - i.e. if the effective date is 5/1 then add it with the row date of 5/1.  When the season changes, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the baseline factors for that season along with the season effective date (6/1 or 11/1) must be entered."]
["SEASONAL UPDATE REQUIRED",null,null,null,"If Baseline values change on a date where NO other prices occur - the prorate logic must be updated to include the baseline date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELECTRIC 1/1/23"]
[null,null,null,"Cisco Stored",null,null,"Excel Table",null,null,null,null,null,"Excel Table"]
["Screen","DMPR",null,"Value",null,null,"Name","BL_E_G_ALLOW",null,null,null,null,"Name","BL_All_E"]
[]
[null,null,"BASIC ALLOWANCE - Heat Code 1 or 3",null,null,null,null,null,null,null,null,"ALL ELECTRIC ALLOWANCE - Heat Code 2 Or 4",null,null,null,null,null,null,null,null,null,"GAS Baseline"]
[null,null,"BASIC  -  Baseline Allowance",null,null,null,"BASIC  -  Baseline Allowance",null,null,null,null,null,"ALL ELECTRIC  -  Baseline Allowance",null,null,null,"ALL ELECTRIC  -  Baseline Allowance"]
[null,null,"DR - DRLI - DT - DTRV - DS - ",null,null,null,"DM",null,null,null,null,null,"DR - DRLI - DT - DTRV - DS - ",null,null,null,"DM"]
["DATES","MEDICAL","COASTAL "," MOUNTAIN","DESERT  ","INLAND  ","COASTAL "," MOUNTAIN","DESERT  ","INLAND  ",null,"DATES","COASTAL "," MOUNTAIN","DESERT  ","INLAND  ","COASTAL "," MOUNTAIN","DESERT  ","INLAND  ",null,"DATES","Value","Medical"]
[null,0,1,2,3,4,1,2,3,4,null,null,1,2,3,4,1,2,3,4,null,"2003-11-01",1.546,0.82199999999999995]
["2003-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2003-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2004-05-01",0.49299999999999999,0.82199999999999995]
["2004-05-01",16.5,10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2004-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2004-11-01",1.546,0.82199999999999995]
["2004-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2004-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2005-05-01",0.49299999999999999,0.82199999999999995]
["2005-05-01",16.5,10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2005-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2005-11-01",1.546,0.82199999999999995]
["2005-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2005-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2006-05-01",0.49299999999999999,0.82199999999999995]
["2006-05-01",16.5,10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2006-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2006-11-01",1.546,0.82199999999999995]
["2006-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2006-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2007-05-01",0.49299999999999999,0.82199999999999995]
["2007-05-01","2026-02-05",10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2007-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2007-11-01",1.546,0.82199999999999995]
["2007-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2007-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2008-05-01",0.49299999999999999,0.82199999999999995]
["2008-05-01",16.5,10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2008-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2008-11-01",1.546,0.82199999999999995]
["2008-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2008-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2009-05-01",0.49299999999999999,0.82199999999999995]
["2009-05-01",16.5,10.199999999999999,15.5,17.3,11.8,6.1,9.3000000000000007,13.8,7.1,null,"2009-05-01",9.8000000000000007,18.399999999999999,19.5,11.6,7.3,11.1,15.9,7.3,null,"2009-11-01",1.546,0.82199999999999995]
["2009-11-01",16.5,10.8,14.6,12,11.5,6.5,8.8000000000000007,7.2,6.9,null,"2009-11-01",16.600000000000001,29.5,22.3,19.100000000000001,11.6,17.7,14.9,11.6,null,"2010-05-01",0.49299999999999999,0.82199999999999995]
["2010-01-01",16.5,10.1,13.8,11.2,10.8,null,null,null,null,null,"2010-01-01",16.600000000000001,28.5,22,18.3,null,null,null,null,null,"2010-11-01",1.546,0.82199999999999995]
["2010-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2010-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2011-05-01",0.49299999999999999,0.82199999999999995]
["2010-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2010-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2011-11-01",1.546,0.82199999999999995]
["2011-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2011-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2012-05-01",0.49299999999999999,0.82199999999999995]
["2011-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2011-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2012-11-01",1.546,0.82199999999999995]
["2012-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2012-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2013-05-01",0.49299999999999999,0.82199999999999995]
["2012-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2012-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2013-11-01",1.546,0.82199999999999995]
["2013-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2013-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2014-05-01",0.49299999999999999,0.82199999999999995]
["2013-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2013-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2014-11-01",1.546,0.82199999999999995]
["2014-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2014-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2015-05-01",0.49299999999999999,0.82199999999999995]
["2014-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2014-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2015-11-01",1.546,0.82199999999999995]
["2015-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2015-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2016-05-01",0.49299999999999999,0.82199999999999995]
["2015-11-01",16.5,10.1,13.8,11.2,10.8,6.5,8.8000000000000007,7.2,6.9,null,"2015-11-01",16.600000000000001,28.5,22,18.3,11.6,17.7,14.9,11.6,null,"2016-11-01",1.546,0.82199999999999995]
["2016-05-01",16.5,9.6,14.8,16.399999999999999,11.2,6.1,9.3000000000000007,13.8,7.1,null,"2016-05-01",9.8000000000000007,17.3,19.5,11,7.3,11.1,15.9,7.3,null,"2017-05-01",0.49299999999999999,0.82199999999999995]
["2016-07-01",16.5,9,13.6,15.9,10.4,4.5,6.8,10.4,5.2,null,"2016-07-01",9,16.899999999999999,19,10.6,4.5,8.5,12.4,5.3,null,"2017-11-01",1.546,0.82199999999999995]
["2016-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,5.0999999999999996,7.2,6.9,5.4,null,"2016-11-01",15,27.2,21,17.100000000000001,8.4,15.2,13.3,9.5,null,"2018-06-01",0.49299999999999999,0.82199999999999995]
["2017-05-01",16.5,9,13.6,15.9,10.4,4.5,6.8,10.4,5.2,null,"2017-05-01",9,16.899999999999999,19,10.6,4.5,8.5,12.4,5.3,null,"2018-11-01",1.546,0.82199999999999995]
["2017-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,5.0999999999999996,7.2,6.9,5.4,null,"2017-09-01",8.3000000000000007,16.5,18.5,10.1,4.2,8.3000000000000007,12.1,5.0999999999999996,null,"2019-06-01",0.49299999999999999,0.82199999999999995]
["2018-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2017-11-01",13.5,26,20,15.8,7.5,14.5,12.7,8.8000000000000007,null,"2019-11-01",1.546,0.82199999999999995]
["2018-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2018-06-01",8.3000000000000007,16.5,18.5,10.1,null,null,null,null,null,"2020-05-01",0.49299999999999999,0.82199999999999995]
["2019-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2018-11-01",13.5,26,20,15.8,null,null,null,null,null,"2020-11-01",1.546,0.82199999999999995]
["2019-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2019-05-01",11.9,24.7,19.100000000000001,14.6,null,null,null,null,null,"2021-05-01",0.49299999999999999,0.82199999999999995]
["2020-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2019-06-01",7.5,16,18,9.6,null,null,null,null,null,"2021-11-01",1.546,0.82199999999999995,null,"GAS 1/1/23"]
["2020-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2019-11-01",11.9,24.7,19.100000000000001,14.6,null,null,null,null,null,"2022-05-01",0.49299999999999999,0.82199999999999995]
["2021-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2020-01-01",10.4,23.4,18.100000000000001,13.4,null,null,null,null,null,"2022-11-01",0.69199999999999995,0.82199999999999995]
["2021-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2020-04-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2022-12-01",1.2330000000000001,0.82199999999999995]
["2022-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2020-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2023-03-01",0.69199999999999995,0.82199999999999995]
["2022-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2020-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2023-05-01",0.35899999999999999,0.82199999999999995]
["2023-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2021-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2023-11-01",0.69199999999999995,0.82199999999999995]
["2023-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2021-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2023-12-01",1.2330000000000001,0.82199999999999995]
["2024-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2022-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2024-03-01",0.69199999999999995,0.82199999999999995]
["2024-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2022-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2024-05-01",0.35899999999999999,0.82199999999999995]
["2025-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2023-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2024-11-01",0.69199999999999995,0.82199999999999995]
["2025-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2023-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2024-12-01",1.2330000000000001,0.82199999999999995]
["2026-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2024-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2025-03-01",0.69199999999999995,0.82199999999999995]
["2026-11-01",16.5,9.1999999999999993,12.9,10.9,9.6,null,null,null,null,null,"2024-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2025-05-01",0.35899999999999999,0.82199999999999995]
["2027-06-01",16.5,9,13.6,15.9,10.4,null,null,null,null,null,"2025-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2025-11-01",0.69199999999999995,0.82199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,"2025-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2025-12-01",1.2330000000000001,0.82199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,"2026-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2026-03-01",0.69199999999999995,0.82199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,"2026-11-01",8.8000000000000007,22.1,17.100000000000001,12.2,null,null,null,null,null,"2026-05-01",0.35899999999999999,0.82199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,"2027-06-01",6,15.2,17,8.6999999999999993,null,null,null,null,null,"2026-11-01",0.69199999999999995,0.82199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-01",1.2330000000000001,0.82199999999999995]

{"sheet":"FAQs","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}