{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Protect","Final Checklist","Reconciliation","Rates - Sheets 67.2-67.5","Rate Sheet 67.8","CWNA Summary","ARR Summary (S2)","ARR Summary (S1)","ARR SEMO (S1)","ARR WEMO (S1)","ARR NEMO (S1)","ARR SEMO (S2)","ARR WEMO (S2)","ARR NEMO (S2)","CWNA SEMO","CWNA WEMO","CWNA NEMO","ChillTempActuals","CGITempActuals","NHDD","SEMOTempAct","NEMOTempAct","WEMOTempAct","SEMO Cycles","WEMO Cycles","NEMO Cycles","WNARevAlloc","WNAR Rates","MeterReadSch","CustEstVol","CustEstRev","CWNA Amounts","ReconPerAdj","VolTrueUp","PriorPerAdj","RankNHDD","TempAdj","VolumetricRates","BillDeter","BetaCoeff","ValidationLists","DateSet"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":3109,"comments":0,"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":"Protect","index":0,"n_rows":11,"n_cols":7,"rows_kept":11,"cut":false,"hidden":false,"merged":[[5,1,5,5]]}
[]
[null,"Liberty Midstates"]
[null,"WNAR Filing"]
[null,"Password Protection Worksheet"]
[]
[null,"This worksheet provides password protection for the report pages to prevent unintentional formula changes.  The password is \"WNAR\"."]
[]
[]
[]
[]
[null,null,null,null,null,null,"All Report Worksheets are Protected"]

{"sheet":"Final Checklist","index":1,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[[22,2,24,2],[22,3,24,3]]}
[]
[null,"Liberty Midstates"]
[null,"Semi-Annual WNAR Filing"]
[null,"Final Checklist"]
[]
[]
[null,"Data Table List","Check For","Result","Initials","Initials"]
[null,"Validation Lists","Changes from prior filings","Updated to comply with annual filing","RS"]
[null,"Beta Coefficient","Changes from prior filings","New beta coefficients added from rate case GR-2024-0106","RS"]
[null,"Billing Determinants","Changes from prior filings","New billing determinants added from rate case GR-2024-0106","RS"]
[null,"Volumetric Rates","Changes from prior filings","New volumetric rates added from rate case GR-2024-0106","RS"]
[null,"Chillicothe Temp Adjustment","Changes from prior filings","Used for period prior to 1/8/2025","RS"]
[null,"Ranked Normal HDD","Changes from prior filings","Used for period prior to 1/8/2025","RS"]
[null,"Prior Period Adustments","Additions and corrections add to total adjustment","OK.  No adjustments this filing","RS"]
[null,"Volumetric True-Up","Ties out on Reconciliation Worksheet","Checked and ties.","RS"]
[null,"Reconciliation Period Adjustment","Ties out on Reconciliation Worksheet","Checked and ties.","RS"]
[null,"CWNA Amounts","Ties out on Reconciliation Worksheet","Checked and ties.","RS"]
[null,"WNAR Rates","Ties out on Reconciliation Worksheet","Checked and ties.","RS"]
[null,"Customer Estimated Revenue","Table has been updated.","Checked and updated through December 2024","RS"]
[null,"Customer Estimated Volume","Table has been updated.","Checked and updated through December 2024","RS"]
[null,"WNARevAlloc","Ties to Revenue Reports.","Confirmed with Robert Brown in Finance","RS"]
[null,"Meter Read Schedule","Table has been updated.","Used billing cycles from revenue reports","RS"]
[null,"NEMO Cycles","Prior to 9/1/2023, each region had a single meter read date for each month.  After 9/1/2023, meters were read on multiple cycles each month.  These tables take the billing data for each monthly cycle and perform CWNA calculations.","Checked and ties to reports from Revenue Dept.","RS"]
[null,"SEMO Cycles",null,null,"RS"]
[null,"WEMO Cycles",null,null,"RS"]
[null,"WEMOTempAct","Kansas City International Airport USW00003947 used on and after 1/8/2025, unranked","Checked OK.","RS"]
[null,"NEMOTempAct","Kirksville, MO USW00014938 used on and after 1/8/2025, unranked","Checked OK.","RS"]
[null,"SEMOTempAct","Cape Girardeau, MO USW00003935 used on and after 1/8/2025, unranked","Checked OK.","RS"]
[null,"NHDD","Normal HDDs from rate case GR-2024-0106, 20-year unranked per Schedule C","Checked OK.","RS"]
[null,"CGI Actual Temperatures","Make sure table is updated and RANK SORTED","Checked OK.","RS"]
[null,"Chillicothe Actual Temperatures","Make sure table is updated and RANK SORTED","Checked OK.","RS"]
[]
[]
[null,"Report Worksheets","Check For","Result","Initials","Initials"]
[null,"All Report Pages","Correct year and filing period are showing on the dropdown menus.","Checked OK.","RS"]
[null,"Reconciliaion worksheet","No cells are shaded yellow. No inconsistencies indicated.","Checked OK.","RS"]
[null,"Protect worksheet","Password protection is turned on for report worksheets","Checked OK.","RS"]

{"sheet":"Reconciliation","index":2,"n_rows":78,"n_cols":11,"rows_kept":78,"cut":false,"hidden":false,"merged":[[73,2,73,3],[73,4,73,5],[73,6,73,7],[61,2,61,3],[61,4,61,5],[61,6,61,7],[68,2,68,3],[68,4,68,5],[68,6,68,7],[1,1,1,3],[6,2,6,4],[6,5,6,7],[6,8,6,10],[22,2,22,4],[22,5,22,7],[22,8,22,10],[39,2,39,3],[39,4,39,5],[39,6,39,7],[44,2,44,3],[44,4,44,5],[44,6,44,7],[49,2,49,3],[49,4,49,5],[49,6,49,7],[56,2,56,3],[56,4,56,5],[56,6,56,7]]}
[]
[null,"Reconciiation Worksheet"]
[null,"Worksheets vs. Tables"]
[null,"Year:",{"$f":"DateSet!C2","v":2025}]
[]
[null,"CWNA Amounts"]
[null,"Res","CWNA Worksheets",null,null,"CWNA Amount Table",null,null,"Difference"]
[null,"Flow Month","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO"]
[null,{"$f":"'CWNA NEMO'!B11","v":45474},{"$f":"'CWNA NEMO'!E11","v":421.00003179068733},{"$f":"'CWNA WEMO'!E11","v":86.197792019909159},{"$f":"'CWNA SEMO'!E11","v":72.122858878179997},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B9)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":421.00003179068733},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B9)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":86.197792019909159},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B9)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":72.122858878179997},{"$f":"F9-C9","v":0},{"$f":"G9-D9","v":0},0]
[null,{"$f":"'CWNA NEMO'!B12","v":45505},{"$f":"'CWNA NEMO'!E12","v":16311.141752702839},{"$f":"'CWNA WEMO'!E12","v":3362.3844841097962},{"$f":"'CWNA SEMO'!E12","v":6336.8343879485683},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":16311.141752702839},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":3362.3844841097962},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B10)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":6336.8343879485683},{"$f":"F10-C10","v":0},0,0]
[null,{"$f":"'CWNA NEMO'!B13","v":45536},{"$f":"'CWNA NEMO'!E13","v":39184.312281645442},{"$f":"'CWNA WEMO'!E13","v":9199.5422632790051},{"$f":"'CWNA SEMO'!E13","v":33871.060481277258},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":39184.312281645442},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":9199.5422632790051},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B11)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":33871.060481277258},0,0,0]
[null,{"$f":"'CWNA NEMO'!B14","v":45566},{"$f":"'CWNA NEMO'!E14","v":71757.980164551889},{"$f":"'CWNA WEMO'!E14","v":13790.11761792739},{"$f":"'CWNA SEMO'!E14","v":80520.838954121253},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":71757.980164551889},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":13790.11761792739},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":80520.838954121253},0,0,0]
[null,{"$f":"'CWNA NEMO'!B15","v":45597},{"$f":"'CWNA NEMO'!E15","v":49028.654512751033},{"$f":"'CWNA WEMO'!E15","v":11145.207587833145},{"$f":"'CWNA SEMO'!E15","v":112168.21560920976},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":49028.654512751033},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":11145.207587833145},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":112168.21560920976},0,0,0]
[null,{"$f":"'CWNA NEMO'!B16","v":45627},{"$f":"'CWNA NEMO'!E16","v":-60320.821986390642},{"$f":"'CWNA WEMO'!E16","v":-8901.4710957868519},{"$f":"'CWNA SEMO'!E16","v":3166.2867188200107},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-60320.821986390642},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-8901.4710957868519},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":3166.2867188200107},0,0,0]
[null,{"$f":"'CWNA NEMO'!B17","v":45658},{"$f":"'CWNA NEMO'!E17","v":-10816.453831732484},{"$f":"'CWNA WEMO'!E17","v":-29154.91740193405},{"$f":"'CWNA SEMO'!E17","v":-32032.50698082304},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-10816.453831732484},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-29154.91740193405},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-32032.50698082304},0,0,0]
[null,{"$f":"'CWNA NEMO'!B18","v":45689},{"$f":"'CWNA NEMO'!E18","v":107190.97381397418},{"$f":"'CWNA WEMO'!E18","v":32399.407480388276},{"$f":"'CWNA SEMO'!E18","v":-15046.642738547243},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":107190.97381397418},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":32399.407480388276},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-15046.642738547243},0,0,0]
[null,{"$f":"'CWNA NEMO'!B19","v":45717},{"$f":"'CWNA NEMO'!E19","v":65373.954097728296},{"$f":"'CWNA WEMO'!E19","v":13135.342609394544},{"$f":"'CWNA SEMO'!E19","v":113498.14562697591},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":65373.954097728296},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":13135.342609394544},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":113498.14562697591},0,0,0]
[null,{"$f":"'CWNA NEMO'!B20","v":45748},{"$f":"'CWNA NEMO'!E20","v":71749.645418276472},{"$f":"'CWNA WEMO'!E20","v":19007.140831050066},{"$f":"'CWNA SEMO'!E20","v":71746.020097410539},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":71749.645418276472},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":19007.140831050066},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":71746.020097410539},0,0,0]
[null,{"$f":"'CWNA NEMO'!B21","v":45778},{"$f":"'CWNA NEMO'!E21","v":-23461.621667226304},{"$f":"'CWNA WEMO'!E21","v":-6096.0526406508961},{"$f":"'CWNA SEMO'!E21","v":20184.279284913919},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-23461.621667226304},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":-6096.0526406508961},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":20184.279284913919},0,0,0]
[null,{"$f":"'CWNA NEMO'!B22","v":45809},{"$f":"'CWNA NEMO'!E22","v":3340.72075466562},{"$f":"'CWNA WEMO'!E22","v":133.69613547136001},{"$f":"'CWNA SEMO'!E22","v":49.580287848960012},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":3340.72075466562},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":133.69613547136001},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"Res\")*CSWNAAmounts[CAWNA])","v":49.580287848960012},0,0,0]
[null,"Total",{"$f":"SUM(C9:C20)","v":329759.485342737},{"$f":"SUM(D9:D20)","v":58106.595663101696},394534.2345880341,329759.485342737,58106.595663101696,394534.2345880341,0,0,0]
[]
[null,"SGS","CWNA Worksheets",null,null,"CWNA Amount Table",null,null,"Difference"]
[null,"Flow Month","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO","NEMO","WEMO","SEMO"]
[null,{"$f":"'CWNA NEMO'!B31","v":45474},{"$f":"'CWNA NEMO'!E31","v":52.857839786342993},{"$f":"'CWNA WEMO'!E31","v":12.227942660250774},{"$f":"'CWNA SEMO'!E31","v":6.2410637570367999},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":52.857839786342993},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":12.227942660250774},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B25)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":6.2410637570367999},{"$f":"F25-C25","v":0},{"$f":"G25-D25","v":0},{"$f":"H25-E25","v":0}]
[null,{"$f":"'CWNA NEMO'!B32","v":45505},{"$f":"'CWNA NEMO'!E32","v":2101.4240977876611},{"$f":"'CWNA WEMO'!E32","v":534.3567137746802},{"$f":"'CWNA SEMO'!E32","v":582.03734802240308},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B26)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":2101.4240977876611},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B26)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":534.3567137746802},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B26)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":582.03734802240308},{"$f":"F26-C26","v":0},0,0]
[null,{"$f":"'CWNA NEMO'!B33","v":45536},{"$f":"'CWNA NEMO'!E33","v":4973.5693942032722},{"$f":"'CWNA WEMO'!E33","v":1350.0384945720452},{"$f":"'CWNA SEMO'!E33","v":2909.5381898984779},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B27)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":4973.5693942032722},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B27)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":1350.0384945720452},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B27)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":2909.5381898984779},0,0,0]
[null,{"$f":"'CWNA NEMO'!B34","v":45566},{"$f":"'CWNA NEMO'!E34","v":8759.8121771837723},{"$f":"'CWNA WEMO'!E34","v":2179.6041653422603},{"$f":"'CWNA SEMO'!E34","v":6895.2360532781677},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B28)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":8759.8121771837723},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B28)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":2179.6041653422603},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B28)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":6895.2360532781677},{"$f":"F28-C28","v":0},0,0]
[null,{"$f":"'CWNA NEMO'!B35","v":45597},{"$f":"'CWNA NEMO'!E35","v":6028.1339547921461},{"$f":"'CWNA WEMO'!E35","v":1595.7123822688802},{"$f":"'CWNA SEMO'!E35","v":9567.6374757361864},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B29)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":6028.1339547921461},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B29)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":1595.7123822688802},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B29)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":9567.6374757361864},0,0,0]
[null,{"$f":"'CWNA NEMO'!B36","v":45627},{"$f":"'CWNA NEMO'!E36","v":-14674.431693430262},{"$f":"'CWNA WEMO'!E36","v":-1624.3561051807776},{"$f":"'CWNA SEMO'!E36","v":228.79014283521519},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B30)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-14674.431693430264},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B30)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-1624.3561051807776},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B30)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":228.79014283521519},0,0,0]
[null,{"$f":"'CWNA NEMO'!B37","v":45658},{"$f":"'CWNA NEMO'!E37","v":-2389.5970119636231},{"$f":"'CWNA WEMO'!E37","v":-4975.8884673513157},{"$f":"'CWNA SEMO'!E37","v":-3255.4862621115781},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B31)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-2389.5970119636231},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B31)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-4975.8884673513157},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B31)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-3255.4862621115781},0,0,0]
[null,{"$f":"'CWNA NEMO'!B38","v":45689},{"$f":"'CWNA NEMO'!E38","v":16131.823754128778},{"$f":"'CWNA WEMO'!E38","v":5198.143844088715},{"$f":"'CWNA SEMO'!E38","v":-1754.5306805594737},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B32)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":16131.823754128778},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B32)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":5198.143844088715},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B32)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-1754.5306805594737},0,0,0]
[null,{"$f":"'CWNA NEMO'!B39","v":45717},{"$f":"'CWNA NEMO'!E39","v":8995.9609010220756},{"$f":"'CWNA WEMO'!E39","v":2262.9408686069382},{"$f":"'CWNA SEMO'!E39","v":9877.3574762631088},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B33)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":8995.9609010220756},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B33)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":2262.9408686069382},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B33)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":9877.3574762631088},0,0,0]
[null,{"$f":"'CWNA NEMO'!B40","v":45748},{"$f":"'CWNA NEMO'!E40","v":9669.6242054936447},{"$f":"'CWNA WEMO'!E40","v":2108.5186029075367},{"$f":"'CWNA SEMO'!E40","v":4729.7002599910202},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B34)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":9669.6242054936447},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B34)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":2108.5186029075367},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B34)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":4729.7002599910202},0,0,0]
[null,{"$f":"'CWNA NEMO'!B41","v":45778},{"$f":"'CWNA NEMO'!E41","v":50.998568771448177},{"$f":"'CWNA WEMO'!E41","v":-87.355542778451962},{"$f":"'CWNA SEMO'!E41","v":1131.9440089587347},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B35)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":50.998568771448177},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B35)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":-87.355542778451962},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B35)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":1131.9440089587347},0,0,0]
[null,{"$f":"'CWNA NEMO'!B42","v":45809},{"$f":"'CWNA NEMO'!E42","v":7.3960120088100005},{"$f":"'CWNA WEMO'!E42","v":0},{"$f":"'CWNA SEMO'!E42","v":0},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B36)*(CSWNAAmounts[Region]=C$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":7.3960120088100005},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B36)*(CSWNAAmounts[Region]=D$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":0},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B36)*(CSWNAAmounts[Region]=E$8)*(CSWNAAmounts[CustClass]=\"SGS\")*CSWNAAmounts[CAWNA])","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C25:C36)","v":39707.572199784066},8553.9428989107619,30918.4650760693,39707.572199784066,8553.9428989107619,30918.4650760693,0,0,0]
[]
[null,"Reconciliation Period Adjustments"]
[null,"CWNA","CWNA Worksheets",null,"ReconPerAdj Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'CWNA NEMO'!C24","v":329759.49},{"$f":"'CWNA NEMO'!C44","v":39707.57},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B42)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=E$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":329759.49},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B42)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=F$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":39707.57},{"$f":"E42-C42","v":0},0]
[null,"WEMO",{"$f":"'CWNA WEMO'!C24","v":58106.6},{"$f":"'CWNA WEMO'!C44","v":8553.94},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B43)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=E$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":58106.6},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B43)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=F$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":8553.94},0,0]
[null,"SEMO",{"$f":"'CWNA SEMO'!C24","v":394534.23},{"$f":"'CWNA SEMO'!C44","v":30918.47},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B44)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=E$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":394534.23},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Region]=$B44)*(ReconPerAdj[RateName]=$B$40)*(ReconPerAdj[CustClass]=F$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":30918.47},0,0]
[null,"ARR","ARR Summary (S2) Worksheet",null,"ReconPerAdj Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'ARR Summary (S2)'!C61","v":30118.400000000001},{"$f":"'ARR Summary (S2)'!D61","v":-1928.11},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B47)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":30118.400000000001},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B47)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":-1928.11},{"$f":"E47-C47","v":0},0]
[null,"WEMO",{"$f":"'ARR Summary (S2)'!E61","v":6856.66},{"$f":"'ARR Summary (S2)'!F61","v":-1153.02},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B48)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":6856.66},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B48)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":-1153.02},0,0]
[null,"SEMO",{"$f":"'ARR Summary (S2)'!G61","v":40264.479999999996},{"$f":"'ARR Summary (S2)'!H61","v":-2926.98},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B49)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":40264.479999999996},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S2\")*(ReconPerAdj[Region]=$B49)*(ReconPerAdj[RateName]=$B$45)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":-2926.98},0,0]
[null,"ARR","ARR Summary (S1) Worksheet",null,"ReconPerAdj Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'ARR Summary (S1)'!C73","v":70935.14},{"$f":"'ARR Summary (S1)'!D73","v":14888.720000000001},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B52)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":70935.14},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B52)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":14888.720000000001},{"$f":"E52-C52","v":0},{"$f":"F52-D52","v":0}]
[null,"WEMO",{"$f":"'ARR Summary (S1)'!E73","v":36590.68},{"$f":"'ARR Summary (S1)'!F73","v":6561.44},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B53)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":36590.68},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B53)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":6561.44},0,0]
[null,"SEMO",{"$f":"'ARR Summary (S1)'!G73","v":87855.58},{"$f":"'ARR Summary (S1)'!H73","v":1237.0500000000002},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B54)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=E$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":87855.58},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$4)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$B54)*(ReconPerAdj[RateName]=$B$50)*(ReconPerAdj[CustClass]=F$46)*ReconPerAdj[ReconcilingPeriodAdj])","v":1237.0500000000002},0,0]
[]
[null,"ARR Volumetric True-Ups"]
[null,"ARR","ARR (S1) Worksheets",null,"VolTrueUp Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'ARR NEMO (S1)'!C22","v":88945.59},{"$f":"'ARR NEMO (S1)'!C37","v":21379.61},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B59)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":88945.59},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B59)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":21379.61},{"$f":"E59-C59","v":0},{"$f":"F59-D59","v":0}]
[null,"WEMO",{"$f":"'ARR WEMO (S1)'!C22","v":18876.59},{"$f":"'ARR WEMO (S1)'!C37","v":4701.1099999999997},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B60)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":18876.59},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B60)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":4701.1099999999997},0,0]
[null,"SEMO",{"$f":"'ARR SEMO (S1)'!C22","v":88024.110000000015},{"$f":"'ARR SEMO (S1)'!C37","v":2592.91},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B61)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":88024.110000000015},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S1\")*(VolTrueUp[Region]=$B61)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":2592.91},0,0]
[null,"ARR","ARR (S2) Worksheets",null,"VolTrueUp Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'ARR NEMO (S2)'!C22","v":-706.04},{"$f":"'ARR NEMO (S2)'!C37","v":-185.08},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B64)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":-706.04},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B64)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":-185.08},{"$f":"E64-C64","v":0},0]
[null,"WEMO",{"$f":"'ARR WEMO (S2)'!C22","v":-47.88000000000001},{"$f":"'ARR WEMO (S2)'!C37","v":40.97},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B65)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":-47.88000000000001},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B65)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":40.97},0,0]
[null,"SEMO",{"$f":"'ARR SEMO (S2)'!C22","v":-1518.0300000000002},{"$f":"'ARR SEMO (S2)'!C37","v":-122.32},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B66)*(VolTrueUp[CustClass]=E$63)*VolTrueUp[TrueUp])","v":-1518.0300000000002},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$4)*(VolTrueUp[Period]=\"S2\")*(VolTrueUp[Region]=$B66)*(VolTrueUp[CustClass]=F$63)*VolTrueUp[TrueUp])","v":-122.32},0,0]
[]
[null,"WNAR Rates"]
[null,"CWNA","CWNA Summary Worksht",null,"WNAR Rates Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'CWNA Summary'!C31","v":2.6790000000000001E-2},{"$f":"'CWNA Summary'!D31","v":1.023E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B71)*(WNARRates[CustClass]=E$70)*WNARRates[AdjCSWNA])","v":2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B71)*(WNARRates[CustClass]=F$70)*WNARRates[AdjCSWNA])","v":1.023E-2},{"$f":"E71-C71","v":0},0]
[null,"WEMO",{"$f":"'CWNA Summary'!E31","v":2.3529999999999999E-2},{"$f":"'CWNA Summary'!F31","v":9.4299999999999991E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B72)*(WNARRates[CustClass]=E$70)*WNARRates[AdjCSWNA])","v":2.3529999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B72)*(WNARRates[CustClass]=F$70)*WNARRates[AdjCSWNA])","v":9.4299999999999991E-3},0,0]
[null,"SEMO",{"$f":"'CWNA Summary'!G31","v":2.2960000000000001E-2},{"$f":"'CWNA Summary'!H31","v":6.1700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B73)*(WNARRates[CustClass]=E$70)*WNARRates[AdjCSWNA])","v":2.2960000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B73)*(WNARRates[CustClass]=F$70)*WNARRates[AdjCSWNA])","v":6.1700000000000001E-3},0,0]
[null,"ARR","ARR Summary Worksheet",null,"WNAR Rates Table",null,"Difference"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"NEMO",{"$f":"'ARR Summary (S2)'!C86","v":8.2100000000000003E-3},{"$f":"'ARR Summary (S2)'!D86","v":3.3400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B76)*(WNARRates[CustClass]=E$75)*WNARRates[AdjSRR])","v":8.2100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B76)*(WNARRates[CustClass]=F$75)*WNARRates[AdjSRR])","v":3.3400000000000001E-3},{"$f":"E76-C76","v":0},0]
[null,"WEMO",{"$f":"'ARR Summary (S2)'!E86","v":1.7600000000000001E-2},{"$f":"'ARR Summary (S2)'!F86","v":5.96E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B77)*(WNARRates[CustClass]=E$75)*WNARRates[AdjSRR])","v":1.7600000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B77)*(WNARRates[CustClass]=F$75)*WNARRates[AdjSRR])","v":5.96E-3},0,0]
[null,"SEMO",{"$f":"'ARR Summary (S2)'!G86","v":7.4599999999999996E-3},{"$f":"'ARR Summary (S2)'!H86","v":-3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B78)*(WNARRates[CustClass]=E$75)*WNARRates[AdjSRR])","v":7.4599999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[Year]=$C$4)*(WNARRates[Region]=$B78)*(WNARRates[CustClass]=F$75)*WNARRates[AdjSRR])","v":-3.4000000000000002E-4},0,0]

{"sheet":"Rates - Sheets 67.2-67.5","index":3,"n_rows":84,"n_cols":10,"rows_kept":84,"cut":false,"hidden":true,"merged":[[10,7,10,9]]}
[null,null,null,"Liberty Utilities (Midstates Natural Gas) Corp."]
[null,null,null,"Weather Normalization Adjustment Rider"]
[null,null,null,"Semiannual Adjustment Filing"]
[null,null,null,"Tariff Rates"]
[null,null,null,"Sheets 67.2 through 67.5"]
[]
[]
[]
[null,"Residential Rates for Northeast and West District (Sheet No. 67.2)"]
[]
[null,"CWNA Table:",null,null,null,null,null,"Lookup Criteria"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)",null,"Region","Cust Class","Rate Name"]
[null,{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C13,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C13)*(WNARRates[Region]=H13)*(WNARRates[CustClass]=I13)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","Res","CSWNA"]
[null,{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C14,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C14)*(WNARRates[Region]=H14)*(WNARRates[CustClass]=I14)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","Res","CSWNA"]
[null,{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},{"$f":"DateSet!#REF!","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C15,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C15)*(WNARRates[Region]=H15)*(WNARRates[CustClass]=I15)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","Res","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C19,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C19)*(WNARRates[Region]=H19)*(WNARRates[CustClass]=I19)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","Res","SRR"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C20,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C20)*(WNARRates[Region]=H20)*(WNARRates[CustClass]=I20)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","Res","SRR"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C21,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C21)*(WNARRates[Region]=H21)*(WNARRates[CustClass]=I21)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","Res","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C25,D25-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C25)*(WNARRates[EndDate]>=C25)*(WNARRates[Region]=H25)*(WNARRates[CustClass]=I25)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C25)*(WNARRates[EndDate]>=C25)*(WNARRates[Region]=H25)*(WNARRates[CustClass]=I25)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","Res","WNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C26,D26-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C26)*(WNARRates[EndDate]>=C26)*(WNARRates[Region]=H26)*(WNARRates[CustClass]=I26)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C26)*(WNARRates[EndDate]>=C26)*(WNARRates[Region]=H26)*(WNARRates[CustClass]=I26)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","Res","WNA"]
[]
[null,"Residential Rates for Southeast District (Sheet No. 67.3)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C32,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C32)*(WNARRates[Region]=H32)*(WNARRates[CustClass]=I32)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","Res","CSWNA"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C33,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C33)*(WNARRates[Region]=H33)*(WNARRates[CustClass]=I33)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","Res","CSWNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C34,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C34)*(WNARRates[Region]=H34)*(WNARRates[CustClass]=I34)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","Res","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C38,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C38)*(WNARRates[Region]=H38)*(WNARRates[CustClass]=I38)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","Res","SRR"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C39,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C39)*(WNARRates[Region]=H39)*(WNARRates[CustClass]=I39)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","Res","SRR"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C40,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C40)*(WNARRates[Region]=H40)*(WNARRates[CustClass]=I40)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","Res","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C44,D44-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C44)*(WNARRates[EndDate]>=C44)*(WNARRates[Region]=H44)*(WNARRates[CustClass]=I44)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C44)*(WNARRates[EndDate]>=C44)*(WNARRates[Region]=H44)*(WNARRates[CustClass]=I44)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","Res","WNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C45,D45-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C45)*(WNARRates[EndDate]>=C45)*(WNARRates[Region]=H45)*(WNARRates[CustClass]=I45)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C45)*(WNARRates[EndDate]>=C45)*(WNARRates[Region]=H45)*(WNARRates[CustClass]=I45)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","Res","WNA"]
[]
[]
[null,"SGS Rates for Northeast and West District (Sheet No. 67.4)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C52,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C52)*(WNARRates[Region]=H52)*(WNARRates[CustClass]=I52)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","SGS","CSWNA"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C53,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C53)*(WNARRates[Region]=H53)*(WNARRates[CustClass]=I53)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","SGS","CSWNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C54,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C54)*(WNARRates[Region]=H54)*(WNARRates[CustClass]=I54)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","SGS","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C58,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C58)*(WNARRates[Region]=H58)*(WNARRates[CustClass]=I58)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","SGS","SRR"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C59,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C59)*(WNARRates[Region]=H59)*(WNARRates[CustClass]=I59)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","SGS","SRR"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C60,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C60)*(WNARRates[Region]=H60)*(WNARRates[CustClass]=I60)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"NEMO","SGS","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C64,D64-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C64)*(WNARRates[EndDate]>=C64)*(WNARRates[Region]=H64)*(WNARRates[CustClass]=I64)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C64)*(WNARRates[EndDate]>=C64)*(WNARRates[Region]=H64)*(WNARRates[CustClass]=I64)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","SGS","WNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C65,D65-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C65)*(WNARRates[EndDate]>=C65)*(WNARRates[Region]=H65)*(WNARRates[CustClass]=I65)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C65)*(WNARRates[EndDate]>=C65)*(WNARRates[Region]=H65)*(WNARRates[CustClass]=I65)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"NEMO","SGS","WNA"]
[]
[null,"SGS Rates for Southeast District (Sheet No. 67.5)"]
[]
[null,"CWNA Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","CSWNA (Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C71,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C71)*(WNARRates[Region]=H71)*(WNARRates[CustClass]=I71)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","SGS","CSWNA"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C72,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C72)*(WNARRates[Region]=H72)*(WNARRates[CustClass]=I72)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","SGS","CSWNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C73,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C73)*(WNARRates[Region]=H73)*(WNARRates[CustClass]=I73)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","SGS","CSWNA"]
[]
[null,"SRR Table:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","SRR\n(Annual)"]
[null,{"$f":"$B$13","v":{"$error":"#REF!"}},{"$f":"$C$13","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C77,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C77)*(WNARRates[Region]=H77)*(WNARRates[CustClass]=I77)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","SGS","SRR"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C78,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C78)*(WNARRates[Region]=H78)*(WNARRates[CustClass]=I78)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","SGS","SRR"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},12,{"$f":"EOMONTH(C79,11)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=C79)*(WNARRates[Region]=H79)*(WNARRates[CustClass]=I79)*WNARRates[AdjSRR])","v":{"$error":"#REF!"}},null,"SEMO","SGS","SRR"]
[]
[null,"WNA Rider Rate:"]
[null,"Period","Rate First Effective","Months","Rate Ending Effective","WNA (Semiannual)"]
[null,{"$f":"$B$14","v":{"$error":"#REF!"}},{"$f":"$C$14","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C83,D83-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C83)*(WNARRates[EndDate]>=C83)*(WNARRates[Region]=H83)*(WNARRates[CustClass]=I83)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C83)*(WNARRates[EndDate]>=C83)*(WNARRates[Region]=H83)*(WNARRates[CustClass]=I83)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","SGS","WNA"]
[null,{"$f":"$B$15","v":{"$error":"#REF!"}},{"$f":"$C$15","v":{"$error":"#REF!"}},6,{"$f":"EOMONTH(C84,D84-1)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C84)*(WNARRates[EndDate]>=C84)*(WNARRates[Region]=H84)*(WNARRates[CustClass]=I84)*WNARRates[AdjSRR])+SUMPRODUCT((WNARRates[BeginDate]<=C84)*(WNARRates[EndDate]>=C84)*(WNARRates[Region]=H84)*(WNARRates[CustClass]=I84)*WNARRates[AdjCSWNA])","v":{"$error":"#REF!"}},null,"SEMO","SGS","WNA"]

{"sheet":"Rate Sheet 67.8","index":4,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,1,5,5]]}
[]
[]
[]
[]
[]
[null,"WEATHER NORMALIZATION ADJUSTMENT RIDER (CONT'D)"]
[]
[null,null,null,null,"Effective Date:",45931]
[]
[]
[null,"Residential Class"]
[null,"District",null,"Northeast","West","Southeast"]
[null,"Sum of Monthly WNA","a",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"NEMO\")*(ReconPerAdj[CustClass]=\"Res\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":329759.49},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"WEMO\")*(ReconPerAdj[CustClass]=\"Res\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":58106.6},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"SEMO\")*(ReconPerAdj[CustClass]=\"Res\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":394534.23}]
[null,"Rate Case Normalized Ccf","b",{"$f":"SUMPRODUCT((BillDeter[Region]=\"NEMO\")*(BillDeter[CustClass]=\"Res\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":12307679},{"$f":"SUMPRODUCT((BillDeter[Region]=\"WEMO\")*(BillDeter[CustClass]=\"Res\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":2469188},{"$f":"SUMPRODUCT((BillDeter[Region]=\"SEMO\")*(BillDeter[CustClass]=\"Res\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":17185669}]
[null,"Current Annual WNA rate","c =a/b",{"$f":"D13/D14","v":2.679298753241777E-2},{"$f":"E13/E14","v":2.3532675519239522E-2},2.2957164483966262E-2]
[null,"Annual Reconciliation Rate (ARR)","d",{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=\"Res\")*WNARRates[AdjSRR])","v":8.2100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"WEMO\")*(WNARRates[CustClass]=\"Res\")*WNARRates[AdjSRR])","v":1.7600000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"SEMO\")*(WNARRates[CustClass]=\"Res\")*WNARRates[AdjSRR])","v":7.4599999999999996E-3}]
[null,"WNA Rider Rate","e = c + d",{"$f":"D15+D16","v":3.5002987532417769E-2},{"$f":"E15+E16","v":4.113267551923952E-2},3.0417164483966259E-2]
[]
[]
[null,"Small General Service Class"]
[null,"District",null,"Northeast","West","Southeast"]
[null,"Sum of Monthly WNA","a",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"NEMO\")*(ReconPerAdj[CustClass]=\"SGS\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":39707.57},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"WEMO\")*(ReconPerAdj[CustClass]=\"SGS\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":8553.94},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$F$8)*(ReconPerAdj[Region]=\"SEMO\")*(ReconPerAdj[CustClass]=\"SGS\")*(ReconPerAdj[RateName]=\"CWNA\")*ReconPerAdj[ReconcilingPeriodAdj])","v":30918.47}]
[null,"Rate Case Normalized Ccf","b",{"$f":"SUMPRODUCT((BillDeter[Region]=\"NEMO\")*(BillDeter[CustClass]=\"SGS\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":3880055},{"$f":"SUMPRODUCT((BillDeter[Region]=\"WEMO\")*(BillDeter[CustClass]=\"SGS\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":907146},{"$f":"SUMPRODUCT((BillDeter[Region]=\"SEMO\")*(BillDeter[CustClass]=\"SGS\")*(BillDeter[BeginDate]<=$F$8)*(BillDeter[EndDate]>$F$8)*BillDeter[BillingDeterminants])","v":5009348}]
[null,"Current Annual WNA rate","c =a/b",{"$f":"D22/D23","v":1.0233764727561852E-2},{"$f":"E22/E23","v":9.4295074883205127E-3},{"$f":"F22/F23","v":6.1721545398722554E-3}]
[null,"Annual Reconciliation Rate (ARR)","d",{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=\"SGS\")*WNARRates[AdjSRR])","v":3.3400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"WEMO\")*(WNARRates[CustClass]=\"SGS\")*WNARRates[AdjSRR])","v":5.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$F$8)*(WNARRates[Region]=\"SEMO\")*(WNARRates[CustClass]=\"SGS\")*WNARRates[AdjSRR])","v":-3.4000000000000002E-4}]
[null,"WNA Rider Rate","e = c + d",{"$f":"D24+D25","v":1.3573764727561853E-2},{"$f":"E24+E25","v":1.5389507488320513E-2},{"$f":"F24+F25","v":5.8321545398722554E-3}]

{"sheet":"CWNA Summary","index":5,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[20,8,20,9],[15,8,15,9],[16,8,16,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[9,8,10,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[14,8,14,9],[9,2,9,3],[9,4,9,5],[9,6,9,7],[25,2,25,3],[25,4,25,5],[25,6,25,7],[25,1,26,1],[39,3,39,4],[39,7,39,8],[39,1,40,1],[33,5,33,6],[39,5,39,6],[33,3,33,4],[33,7,33,8],[28,8,28,9],[29,8,29,9],[30,8,30,9],[31,8,31,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[25,8,26,9],[27,8,27,9]]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"WNAR Filing"]
[null,"CWNA Summary"]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"CWNA Analysis",{"$f":"DateSet!D3","v":45474}]
[null,"New Rate Effec.",{"$f":"DateSet!$D$4","v":45931}]
[]
[null,"Current Period Dollar Adjustment"]
[null,"Customer Class","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,"Month","Res","SGS","Res","SGS","Res","SGS"]
[null,{"$f":"C6","v":"2024-07-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":421.00003179068733},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":52.857839786342993},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":86.197792019909159},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":12.227942660250774},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":72.122858878179997},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B12)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":6.2410637570367999},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B12,1)","v":"2024-08-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":16311.141752702839},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":2101.4240977876611},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":3362.3844841097962},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":534.3567137746802},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":6336.8343879485683},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B13)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":582.03734802240308},"From CSWNAAmounts Table"]
[null,"2024-09-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":39184.312281645442},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":4973.5693942032722},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":9199.5422632790051},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":1350.0384945720452},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":33871.060481277258},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B14)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":2909.5381898984779},"From CSWNAAmounts Table"]
[null,"2024-10-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":71757.980164551889},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":8759.8121771837723},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":13790.11761792739},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":2179.6041653422603},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":80520.838954121253},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B15)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":6895.2360532781677},"From CSWNAAmounts Table"]
[null,"2024-11-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":49028.654512751033},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":6028.1339547921461},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":11145.207587833145},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":1595.7123822688802},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":112168.21560920976},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B16)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":9567.6374757361864},"From CSWNAAmounts Table"]
[null,"2024-12-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":-60320.821986390642},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":-14674.431693430264},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-8901.4710957868519},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-1624.3561051807776},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":3166.2867188200107},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B17)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":228.79014283521519},"From CSWNAAmounts Table"]
[null,"2025-01-01",{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":-10816.453831732484},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":-2389.5970119636231},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-29154.91740193405},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-4975.8884673513157},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":-32032.50698082304},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B18)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":-3255.4862621115781},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B18,1)","v":"2025-02-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":107190.97381397418},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":16131.823754128778},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":32399.407480388276},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":5198.143844088715},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":-15046.642738547243},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B19)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":-1754.5306805594737},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B19,1)","v":"2025-03-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":65373.954097728296},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":8995.9609010220756},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":13135.342609394544},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":2262.9408686069382},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":113498.14562697591},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B20)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":9877.3574762631088},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B20,1)","v":"2025-04-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":71749.645418276472},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":9669.6242054936447},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":19007.140831050066},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":2108.5186029075367},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":71746.020097410539},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B21)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":4729.7002599910202},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B21,1)","v":"2025-05-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":-23461.621667226304},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":50.998568771448177},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-6096.0526406508961},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":-87.355542778451962},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":20184.279284913919},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B22)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":1131.9440089587347},"From CSWNAAmounts Table"]
[null,{"$f":"EDATE(B22,1)","v":"2025-06-01"},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=C$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":3340.72075466562},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=D$11)*(CSWNAAmounts[Region]=C$10)*CSWNAAmounts[CAWNA])","v":7.3960120088100005},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=E$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":133.69613547136001},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=F$11)*(CSWNAAmounts[Region]=$E$10)*CSWNAAmounts[CAWNA])","v":0},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=G$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":49.580287848960012},{"$f":"SUMPRODUCT((CSWNAAmounts[Month]=$B23)*(CSWNAAmounts[CustClass]=H$11)*(CSWNAAmounts[Region]=$G$10)*CSWNAAmounts[CAWNA])","v":0},"From CSWNAAmounts Table"]
[null,"Total Adjustment",{"$f":"SUM(C12:C23)","v":329759.485342737},{"$f":"SUM(D12:D23)","v":39707.572199784066},58106.595663101696,8553.9428989107619,394534.2345880341,30918.4650760693,"From CSWNAAmounts Table"]
[]
[null,"CWNA Rate Calculation","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,null,"Res","SGS","Res","SGS","Res","SGS"]
[null,"Billing Determinants",{"$f":"SUMPRODUCT((BillDeter[Region]=$C26)*(BillDeter[CustClass]=C27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":12307679},{"$f":"SUMPRODUCT((BillDeter[Region]=$C26)*(BillDeter[CustClass]=D27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":3880055},{"$f":"SUMPRODUCT((BillDeter[Region]=$E26)*(BillDeter[CustClass]=E27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":2469188},{"$f":"SUMPRODUCT((BillDeter[Region]=$E26)*(BillDeter[CustClass]=F27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":907146},{"$f":"SUMPRODUCT((BillDeter[Region]=$G26)*(BillDeter[CustClass]=G27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":17185669},{"$f":"SUMPRODUCT((BillDeter[Region]=$G26)*(BillDeter[CustClass]=H27)*(BillDeter[BeginDate]<=$C$7)*(BillDeter[EndDate]>$C$7)*BillDeter[BillingDeterminants])","v":5009348},"From BillDeter Table"]
[null,"CAWNA Unadjusted",{"$f":"ROUND(C24/C28,5)","v":2.6790000000000001E-2},1.023E-2,{"$f":"ROUND(E24/E28,5)","v":2.3529999999999999E-2},9.4299999999999991E-3,{"$f":"ROUND(G24/G28,5)","v":2.2960000000000001E-2},{"$f":"ROUND(H24/H28,5)","v":6.1700000000000001E-3}]
[null,"WNA Limit Adjust.",{"$f":"D46","v":0},{"$f":"E46","v":0},0,0,0,0]
[null,"CSWNA Adjusted",{"$f":"C29+C30","v":2.6790000000000001E-2},{"$f":"D29+D30","v":1.023E-2},2.3529999999999999E-2,9.4299999999999991E-3,2.2960000000000001E-2,6.1700000000000001E-3]
[null,"Enter these rates in the CSWNA column of the WNAR Rates table."]
[]
[null,"New WNA Rate Calculation",null,"NEMO",null,"WEMO",null,"SEMO"]
[null,"Rate","Eff. Date","Res","SGS","Res","SGS","Res","SGS"]
[null,"CAWNA",{"$f":"$C$7","v":45931},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$D$34)*(WNARRates[CustClass]=D$35)*WNARRates[CSWNA])","v":2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$D$34)*(WNARRates[CustClass]=E$35)*WNARRates[CSWNA])","v":1.023E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$F$34)*(WNARRates[CustClass]=F$35)*WNARRates[CSWNA])","v":2.3529999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$F$34)*(WNARRates[CustClass]=G$35)*WNARRates[CSWNA])","v":9.4299999999999991E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$H$34)*(WNARRates[CustClass]=H$35)*WNARRates[CSWNA])","v":2.2960000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C36)*(WNARRates[Region]=$H$34)*(WNARRates[CustClass]=I$35)*WNARRates[CSWNA])","v":6.1700000000000001E-3}]
[null,"ARR",{"$f":"$C$7","v":45931},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=D$35)*WNARRates[ARR])","v":8.2100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=\"NEMO\")*(WNARRates[CustClass]=E$35)*WNARRates[ARR])","v":3.3400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=$F$34)*(WNARRates[CustClass]=F$35)*WNARRates[ARR])","v":1.7600000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=$F$34)*(WNARRates[CustClass]=G$35)*WNARRates[ARR])","v":5.96E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=$H$34)*(WNARRates[CustClass]=H$35)*WNARRates[ARR])","v":7.4599999999999996E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]=$C37)*(WNARRates[Region]=$H$34)*(WNARRates[CustClass]=I$35)*WNARRates[ARR])","v":-3.4000000000000002E-4}]
[null,"Proposed WNA",null,{"$f":"SUM(D36:D37)","v":3.5000000000000003E-2},1.3569999999999999E-2,4.113E-2,1.5389999999999999E-2,3.0420000000000003E-2,5.8300000000000001E-3]
[]
[null,"Change Limit Calculations",null,"NEMO",null,"WEMO",null,"SEMO"]
[null,null,"Eff. Date","Res","SGS","Res","SGS","Res","SGS"]
[null,"Prior Period WNA Rate",{"$f":"EDATE($C$7,-12)","v":45566},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$D$40)*(WNARRates[CustClass]=D41)*WNARRates[Combined])","v":4.7320000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$D$40)*(WNARRates[CustClass]=E41)*WNARRates[Combined])","v":2.2699999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$F$40)*(WNARRates[CustClass]=F41)*WNARRates[Combined])","v":4.7320000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$F$40)*(WNARRates[CustClass]=G41)*WNARRates[Combined])","v":2.2699999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$H$40)*(WNARRates[CustClass]=H41)*WNARRates[Combined])","v":3.7530000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=$C$42)*(WNARRates[EndDate]>=$C$42)*(WNARRates[Region]=$H$40)*(WNARRates[CustClass]=I41)*WNARRates[Combined])","v":1.244E-2}]
[null,"Current WNA Rate",null,{"$f":"D38","v":3.5000000000000003E-2},{"$f":"E38","v":1.3569999999999999E-2},4.113E-2,1.5389999999999999E-2,3.0420000000000003E-2,5.8300000000000001E-3]
[null,"Change from Prior Period",null,{"$f":"D43-D42","v":-1.2319999999999998E-2},{"$f":"E43-E42","v":-9.1299999999999992E-3},-6.1900000000000011E-3,-7.3099999999999988E-3,-7.1099999999999983E-3,-6.6099999999999996E-3]
[null,"Change Limit",null,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Change Limit Adjustment",null,{"$f":"IF(D45>D44,0,D45-D44)","v":0},0,0,0,0,0]
[null,"Excess Limit Amount",null,{"$f":"D46*C28","v":0},{"$f":"E46*D28","v":0},0,0,0,0]

{"sheet":"ARR Summary (S2)","index":6,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":false,"merged":[[35,6,35,7],[35,8,36,8],[10,8,11,8],[63,2,63,3],[63,6,63,7],[10,2,10,3],[10,4,10,5],[10,6,10,7],[35,2,35,3],[35,4,35,5],[63,4,63,5]]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"WNAR Filing"]
[null,"SRR Summary"]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S2"]
[null,"Billed Rev. From",45566]
[null,"New Rate Effec.",{"$f":"DateSet!$D$4","v":45931}]
[]
[null,"Reconciliation Summary","CWNA"]
[null,"Region","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,"Customer Class","Res","SGS","Res","SGS","Res","SGS"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$11)*(ReconPerAdj[CustClass]=C$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":355585.62},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$11)*(ReconPerAdj[CustClass]=D$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":42833.95},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$11)*(ReconPerAdj[CustClass]=E$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":69713.279999999999},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$11)*(ReconPerAdj[CustClass]=F$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":9610.9599999999991},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$11)*(ReconPerAdj[CustClass]=G$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":449138.43},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$11)*(ReconPerAdj[CustClass]=H$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":39923.160000000003},"From ReconPerAdj Table"]
[null,"PPA Correction",{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$C$11)*(PPA[CustClass]=C$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$C$11)*(PPA[CustClass]=D$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$E$11)*(PPA[CustClass]=E$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$E$11)*(PPA[CustClass]=F$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$G$11)*(PPA[CustClass]=G$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$G$11)*(PPA[CustClass]=H$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},"From PriorPerAdj Table"]
[null,"Net Reconciling Period Adj.",{"$f":"C13+C14","v":355585.62},42833.95,69713.279999999999,9610.9599999999991,449138.43,39923.160000000003]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2024-10-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-17359.691030139278},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2086.2638295510719},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3076.1860860501024},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-426.81436477582645},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-16681.52510855308},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1445.8493914085823},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B17,1)","v":"2024-11-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-47637.811223875855},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6150.2463041386127},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-9892.6099135771619},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1496.0313938806239},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-49663.13588315573},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4527.9630754802638},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B18,1)","v":"2024-12-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-72255.404954608137},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-9781.2312138966554},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-13811.944378698232},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2386.9249691629939},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-83882.305664311658},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-8742.1348193725644},"From WNARevAlloc Table"]
[null,"2025-01-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-82854.173705049572},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-11495.773074124976},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-17729.7175563819},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2920.821920704846},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-102048.0232345839},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-11120.822589280853},"From WNARevAlloc Table"]
[null,"2025-02-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-44727.510670854026},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6052.7414318011788},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-8012.6265532544758},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1354.4227490196888},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-74533.966737176743},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-8074.7502774608602},"From WNARevAlloc Table"]
[null,"2025-03-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-27958.97029797142},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3646.4949427312763},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4554.6195688926546},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-767.42604405286204},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-29293.716578790398},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2977.1736208042225},"From WNARevAlloc Table"]
[null,"2025-04-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-10355.91687580201},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1431.9687079525163},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1779.6357112010028},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-261.3761409691628},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-16958.614277236204},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1375.0496245001748},"From WNARevAlloc Table"]
[null,"2025-05-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-5576.8012361333049},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-911.65737444933802},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1164.9890849535054},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-195.33300440528583},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-8915.1517183170872},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-957.45834405144149},"From WNARevAlloc Table"]
[null,"2025-06-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4119.4145709042514},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-710.61455506607911},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-822.35243026204898},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-171.61056567339125},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-7148.4728617102428},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-769.58569668727148},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C17:C25)","v":-312845.69456533791},{"$f":"SUM(D17:D25)","v":-42266.991433711701},-60844.681283271086,-9980.7611526446799,-389124.91206383501,-39990.787439046231]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B25,1)","v":"2025-07-01"},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-3975},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-725},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-740},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-147},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-7110},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B28)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-761},"From CustEstRev Table"]
[null,"2025-08-01",{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-4622},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-863},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-868},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-233},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-7931},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B29)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1033},"From CustEstRev Table"]
[null,"2025-09-01",{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-5129},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-816},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1197},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-209},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-7962},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B30)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-851},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C28:C30)","v":-13726},{"$f":"SUM(D28:D30)","v":-2404},-2805,-589,-23003,-2645]
[null,"Total Billings",{"$f":"C26+C31","v":-326571.69456533791},-44670.991433711701,-63649.681283271086,-10569.76115264468,-412127.91206383501,-42635.787439046231]
[null,"CWNA Net (Over)/Under Recov 1/",{"$f":"ROUND(C15+C32,2)","v":29013.93},-1837.04,6063.6,-958.8,37010.519999999997,-2712.63]
[]
[null,"Reconciliation Summary","ARR"]
[null,"Region","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,"Customer Class","Res","SGS","Res","SGS","Res","SGS"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$36)*(ReconPerAdj[CustClass]=C$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":26888.600000000002},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$36)*(ReconPerAdj[CustClass]=D$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":2585.48},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$36)*(ReconPerAdj[CustClass]=E$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":5728.79},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$36)*(ReconPerAdj[CustClass]=F$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":355.68},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$36)*(ReconPerAdj[CustClass]=G$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":57213.460000000006},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$36)*(ReconPerAdj[CustClass]=H$37)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":1325.1100000000001},"From ReconPerAdj Table"]
[null,"Volumetric True-Up",{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$C36)*(VolTrueUp[CustClass]=C$37)*VolTrueUp[TrueUp])","v":-706.04},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$C36)*(VolTrueUp[CustClass]=D$37)*VolTrueUp[TrueUp])","v":-185.08},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$E36)*(VolTrueUp[CustClass]=E$37)*VolTrueUp[TrueUp])","v":-47.88000000000001},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$E36)*(VolTrueUp[CustClass]=F$37)*VolTrueUp[TrueUp])","v":40.97},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$G36)*(VolTrueUp[CustClass]=G$37)*VolTrueUp[TrueUp])","v":-1518.0300000000002},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$G36)*(VolTrueUp[CustClass]=H$37)*VolTrueUp[TrueUp])","v":-122.32},"From PriorPerAdj Table"]
[null,"Adj. Amount to be Recovered",{"$f":"C38+C39","v":26182.560000000001},{"$f":"D38+D39","v":2400.4},5680.91,396.65,55695.430000000008,1202.7900000000002]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2024-10-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1319.28},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-118.3},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-234.51},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-24.85},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-2075.58},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B42)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-47.35},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B42,1)","v":"2024-11-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3656.89},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-342.87},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-759.99},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-83.42},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-6326.46},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B43)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-150.84},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B43,1)","v":"2024-12-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-5561.42},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-545.27},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1061.1400000000001},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-133.01},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-10679.36},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B44)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-291.14},"From WNARevAlloc Table"]
[null,"2025-01-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-6364.93},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-640.98},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1361.48},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-162.76},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-13003.34},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B45)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-367.36},"From WNARevAlloc Table"]
[null,"2025-02-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3434.46},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-337.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-615.59},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-75.91},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-9495.0499999999993},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B46)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-268.61},"From WNARevAlloc Table"]
[null,"2025-03-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-2148.0100000000002},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-203.19},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-349.92},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-42.76},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3730.33},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B47)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-98.52},"From WNARevAlloc Table"]
[null,"2025-04-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-793.82},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-80.239999999999995},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-136.54},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-14.56},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-2150.87},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-48.81},"From WNARevAlloc Table"]
[null,"2025-05-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-428.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-50.8},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-89.5},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-10.88},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1137.57},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-31.88},"From WNARevAlloc Table"]
[null,"2025-06-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=C$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-317.06},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$36)*(WNARevAlloc[CustClass]=D$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-39.6},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=E$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-63.18},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$36)*(WNARevAlloc[CustClass]=F$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-9.7200000000000006},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=G$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-910.91},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$36)*(WNARevAlloc[CustClass]=H$37)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-25.63},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C42:C50)","v":-24024.09},{"$f":"SUM(D42:D50)","v":-2358.4699999999998},-4671.8500000000004,-557.86999999999989,-49509.470000000008,-1330.1400000000003]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B50,1)","v":"2025-07-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=C$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-305},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=D$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-40},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=E$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-57},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=F$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-8},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=G$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-906},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B53)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=H$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-25},"From CustEstRev Table"]
[null,{"$f":"EDATE(B53,1)","v":"2025-08-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=C$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-355},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=D$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-48},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=E$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-67},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=F$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-13},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=G$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-1011},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B54)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=H$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-34},"From CustEstRev Table"]
[null,{"$f":"EDATE(B54,1)","v":"2025-09-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=C$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-394},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$C$36)*(CustEstRev[CustClass]=D$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-45},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=E$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-92},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$E$36)*(CustEstRev[CustClass]=F$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-12},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=G$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-1015},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B55)*(CustEstRev[Region]=$G$36)*(CustEstRev[CustClass]=H$37)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-28},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C53:C55)","v":-1054},-133,-216,-33,-2932,-87]
[null,"Total Billings",{"$f":"C51+C56","v":-25078.09},-2491.4699999999998,-4887.8500000000004,-590.86999999999989,-52441.470000000008,-1417.1400000000003]
[null,"Total WNA Recovery",{"$f":"ROUND(C32+C57,2)","v":-351649.78},{"$f":"ROUND(D32+D57,2)","v":-47162.46},{"$f":"ROUND(E32+E57,2)","v":-68537.53},{"$f":"ROUND(F32+F57,2)","v":-11160.63},{"$f":"ROUND(G32+G57,2)","v":-464569.38},{"$f":"ROUND(G32+H57,2)","v":-413545.05}]
[null,"SRR Net (Over)/Under Recov 1/",{"$f":"ROUND(C57+C40,2)","v":1104.47},{"$f":"ROUND(D57+D40,2)","v":-91.07},793.06,-194.22,3253.96,-214.35]
[null,"CWNA Net (Over)/Under Recov 1/",{"$f":"C33","v":29013.93},-1837.04,6063.6,-958.8,37010.519999999997,-2712.63]
[null,"Total Net O/U for SRR ReconPerAdj",{"$f":"C59+C60","v":30118.400000000001},{"$f":"D59+D60","v":-1928.11},6856.66,-1153.02,40264.479999999996,-2926.98]
[null,"Enter These Amounts in the ReconPerAdj Table"]
[]
[null,"Region","NEMO",null,"WEMO",null,"SEMO"]
[null,"Customer Class","Res","SGS","Res","SGS","Res","SGS"]
[null,"WNA to be Recovered"]
[null,"CSWNA",{"$f":"C15","v":355585.62},42833.95,69713.279999999999,9610.9599999999991,449138.43,39923.160000000003]
[null,"SRR",{"$f":"C40","v":26182.560000000001},{"$f":"D40","v":2400.4},5680.91,396.65,55695.430000000008,1202.7900000000002]
[null,"Total",{"$f":"SUM(C67:C68)","v":381768.18},{"$f":"SUM(D67:D68)","v":45234.35},75394.19,10007.609999999999,504833.86,41125.950000000004]
[null,"WNA Actually Recovered"]
[null,"CSWNA",{"$f":"C32","v":-326571.69456533791},-44670.991433711701,-63649.681283271086,-10569.76115264468,-412127.91206383501,-42635.787439046231]
[null,"SRR",{"$f":"C57","v":-25078.09},{"$f":"D57","v":-2491.4699999999998},-4887.8500000000004,-590.86999999999989,-52441.470000000008,-1417.1400000000003]
[null,"Total",{"$f":"SUM(C71:C72)","v":-351649.78456533793},{"$f":"SUM(D71:D72)","v":-47162.461433711702},-68537.531283271092,-11160.631152644681,-464569.38206383504,-44052.927439046231]
[null,"WNA Net Difference"]
[null,"CSWNA",{"$f":"C67+C71","v":29013.925434662087},{"$f":"D67+D71","v":-1837.0414337117036},6063.5987167289131,-958.80115264468077,37010.517936164979,-2712.6274390462277]
[null,"SRR",1104.4700000000012,{"$f":"D68+D72","v":-91.069999999999709},793.05999999999949,-194.21999999999991,3253.9599999999991,-214.35000000000014]
[null,"Total",{"$f":"SUM(C75:C76)","v":30118.395434662089},{"$f":"SUM(D75:D76)","v":-1928.1114337117033},6856.6587167289126,-1153.0211526446806,40264.477936164978,-2926.977439046228]
[]
[null,"WNA Deferred Balance 1/",0,0,0,0,0,0]
[null,"SRR Adjustment (S2)",{"$f":"C77+C79","v":30118.395434662089},{"$f":"D77+D79","v":-1928.1114337117033},6856.6587167289126,-1153.0211526446806,40264.477936164978,-2926.977439046228]
[null,"SRR Adjustment (S1)",{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$C$64)*(ReconPerAdj[CustClass]=C65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":70935.14},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$C$64)*(ReconPerAdj[CustClass]=D65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":14888.720000000001},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$E$64)*(ReconPerAdj[CustClass]=E65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":36590.68},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$E$64)*(ReconPerAdj[CustClass]=F65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":6561.44},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$G$64)*(ReconPerAdj[CustClass]=G65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":87855.58},{"$f":"SUMPRODUCT((ReconPerAdj[Year]=$C$5)*(ReconPerAdj[Period]=\"S1\")*(ReconPerAdj[Region]=$G$64)*(ReconPerAdj[CustClass]=H65)*(ReconPerAdj[RateName]=$C$35)*ReconPerAdj[ReconcilingPeriodAdj])","v":1237.0500000000002}]
[null,"Total SRR Adjustment",{"$f":"SUM(C79:C81)","v":101053.53543466209},{"$f":"SUM(D79:D81)","v":12960.608566288298},43447.338716728911,5408.4188473553186,128120.05793616499,-1689.9274390462278]
[]
[null,"Billing Determinants",{"$f":"SUMPRODUCT((BillDeter[Region]=$C$64)*(BillDeter[CustClass]=C65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":12307679},{"$f":"SUMPRODUCT((BillDeter[Region]=$C$64)*(BillDeter[CustClass]=D65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":3880055},{"$f":"SUMPRODUCT((BillDeter[Region]=$E$64)*(BillDeter[CustClass]=E65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":2469188},{"$f":"SUMPRODUCT((BillDeter[Region]=$E$64)*(BillDeter[CustClass]=F65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":907146},{"$f":"SUMPRODUCT((BillDeter[Region]=$G$64)*(BillDeter[CustClass]=G65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":17185669},{"$f":"SUMPRODUCT((BillDeter[Region]=$G$64)*(BillDeter[CustClass]=H65)*(BillDeter[BeginDate]<=$C$8)*(BillDeter[EndDate]>$C$8)*BillDeter[BillingDeterminants])","v":5009348}]
[]
[null,"Rate",{"$f":"ROUND(C82/C84,5)","v":8.2100000000000003E-3},{"$f":"ROUND(D82/D84,5)","v":3.3400000000000001E-3},1.7600000000000001E-2,5.96E-3,7.4599999999999996E-3,-3.4000000000000002E-4]
[null,"Enter these rates in the ARR column of the WNAR Rates table."]
[]
[null,"1/ Negative amount = Due Customer, Positive amount = Due Company"]

{"sheet":"ARR Summary (S1)","index":7,"n_rows":76,"n_cols":9,"rows_kept":76,"cut":false,"hidden":false,"merged":[[10,8,11,8],[41,8,42,8],[10,2,10,3],[10,4,10,5],[10,6,10,7],[41,2,41,3],[41,4,41,5],[41,6,41,7]]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"WNAR Filing"]
[null,"SRR Summary"]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S1"]
[null,"Billed Rev. From",45383]
[null,"New Rate Effec.",{"$f":"DateSet!$D$4","v":45931}]
[]
[null,"Reconciliation Summary","CWNA"]
[null,"Customer Class","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$11)*(ReconPerAdj[CustClass]=C$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":121749.34},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$11)*(ReconPerAdj[CustClass]=D$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":14875.48},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$11)*(ReconPerAdj[CustClass]=E$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":28635.34},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$11)*(ReconPerAdj[CustClass]=F$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":3951.49},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$11)*(ReconPerAdj[CustClass]=G$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":101832.27},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$11)*(ReconPerAdj[CustClass]=H$12)*(ReconPerAdj[RateName]=$C$10)*ReconPerAdj[ReconcilingPeriodAdj])","v":9271.5400000000009},"From ReconPerAdj Table"]
[null,"PPA Correction",{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$C$11)*(PPA[CustClass]=C$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$C$11)*(PPA[CustClass]=D$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$E$11)*(PPA[CustClass]=E$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$E$11)*(PPA[CustClass]=F$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$G$11)*(PPA[CustClass]=G$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},{"$f":"SUMPRODUCT((PPA[Year]=$C$5)*(PPA[Period]=$C$6)*(PPA[Region]=$G$11)*(PPA[CustClass]=H$12)*(PPA[RateName]=$C$10)*PPA[Amount])","v":0},"From PriorPerAdj Table"]
[null,"Net Reconciling Period Adj.",{"$f":"C13+C14","v":121749.34},14875.48,{"$f":"E13+E14","v":28635.34},3951.49,101832.27,9271.5400000000009]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2024-04-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3566.377408550326},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-417.90241635687715},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-616.84135908209316},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-84.253207647371141},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3521.6528979727468},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B17)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-335.63791365733931},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B17,1)","v":"2024-05-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1703.3840698471952},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-277.05209771640989},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-345.77472322873803},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-58.132474774296313},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1970.1146704933578},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B18)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-201.98698031980251},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B18,1)","v":"2024-06-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1278.4945160366826},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-212.28416194315821},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-262.89497661047824},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-42.834020993370387},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1425.6681709964139},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B19)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-157.45423949495805},"From WNARevAlloc Table"]
[null,"2024-07-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1386.7146886893227},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-254.72930430164612},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-261.91305853256608},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-52.789999999999985},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1588.8063885479244},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B20)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-179.4720175355591},"From WNARevAlloc Table"]
[null,"2024-08-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1475.2114449689936},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-243.72952113673358},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-304.67733127084551},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-42.037715721840335},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1638.6705526013493},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B21)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-176.62142760273662},"From WNARevAlloc Table"]
[null,"2024-09-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1685.6855802170862},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-286.7657304407702},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-405.29529545274727},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-68.229202548032021},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1776.8910459508043},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B22)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-188.52464648783132},"From WNARevAlloc Table"]
[null,"2024-10-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6037.8614380466734},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-732.29678646723835},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1075.4788146877663},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-141.25074559217924},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3708.2854726943274},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B23)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-330.3629472839965},"From WNARevAlloc Table"]
[null,"2024-11-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-16831.141565306025},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2209.6164657477084},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3498.7844472253701},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-537.7256211453747},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-11268.453983490348},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B24)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1050.9893341257432},"From WNARevAlloc Table"]
[null,"2024-12-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-25663.969322467135},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3512.6281433718341},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4884.6596449704166},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-857.35181497797305},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-19019.546472121248},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B25)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2029.3432817887312},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B25,1)","v":"2025-01-01"},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-29298.259297580094},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-4129.1170538452479},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6270.1917923119236},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1049.120524229075},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-23156.445636379016},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B26)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2567.0549412006326},"From WNARevAlloc Table"]
[null,"2025-02-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-15808.453762674504},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2173.668383259911},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2833.7033875739785},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-489.15318190502711},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-16907.831789247801},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B27)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1873.685958831466},"From WNARevAlloc Table"]
[null,"2025-03-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-9887.8224661877139},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1309.7726563876649},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1610.7628148774336},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-275.64926431718015},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-6643.6687470608813},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B28)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-686.74889376016142},"From WNARevAlloc Table"]
[null,"2025-04-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3660.3026348399899},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-516.14724424033568},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-628.62519316328712},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-93.882845814977898},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-3834.7818081085002},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B29)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-340.49528787626895},"From WNARevAlloc Table"]
[null,"2025-05-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1970.9696808768549},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-327.45524669603486},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-412.00391589179964},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-70.161026431717886},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-2025.148810683552},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B30)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-222.25036977491837},"From WNARevAlloc Table"]
[null,"2025-06-01",{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=C$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1466.9872312698596},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$C$11)*(WNARevAlloc[CustClass]=D$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-255.2433303964757},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=E$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-290.82883770076199},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$E$11)*(WNARevAlloc[CustClass]=F$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-59.757580445020508},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=G$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-1622.1066187049478},{"$f":"-IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B31)*(WNARevAlloc[Region]=$G$11)*(WNARevAlloc[CustClass]=H$12)*WNARevAlloc[AdjCSWNAS2Rev]))","v":-178.6626750097885},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C17:C31)","v":-121721.63510755844},{"$f":"SUM(D17:D31)","v":-16858.408542308043},-23702.435592580212,-3922.3292265434357,-100108.07306505321,-10519.290914749934]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B31,1)","v":"2025-07-01"},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1406},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-260},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-262},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-53},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1613},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B34)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-177},"From CustEstRev Table"]
[null,{"$f":"EDATE(B34,1)","v":"2025-08-01"},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1635},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-310},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-307},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-84},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1800},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B35)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-240},"From CustEstRev Table"]
[null,{"$f":"EDATE(B35,1)","v":"2025-09-01"},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=C$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1814},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$C$11)*(CustEstRev[CustClass]=D$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-293},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=E$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-423},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$E$11)*(CustEstRev[CustClass]=F$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-75},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=G$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-1807},{"$f":"-SUMPRODUCT((CustEstRev[MonthFlow]=$B36)*(CustEstRev[Region]=$G$11)*(CustEstRev[CustClass]=H$12)*(CustEstRev[Period]=$C$6)*CustEstRev[CSWNARev])","v":-198},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C34:C36)","v":-4855},{"$f":"SUM(D34:D36)","v":-863},-992,-212,-5220,-615]
[null,"Total Billings",{"$f":"C32+C37","v":-126576.63510755844},{"$f":"D32+D37","v":-17721.408542308043},-24694.435592580212,-4134.3292265434357,-105328.07306505321,-11134.290914749934]
[null,"CWNA Net (Over)/Under Recov 1/",{"$f":"ROUND(C15+C38,2)","v":-4827.3},{"$f":"ROUND(D15+D38,2)","v":-2845.93},3940.9,-182.84,-3495.8,-1862.75]
[]
[null,"Reconciliation Summary","ARR"]
[null,"Customer Class","NEMO",null,"WEMO",null,"SEMO",null,"Notes"]
[null,"Region","Res","SGS","Res","SGS","Res","SGS"]
[null,"Reconciling Period Adj.",{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$42)*(ReconPerAdj[CustClass]=C$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":1048.0999999999995},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$C$42)*(ReconPerAdj[CustClass]=D$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":10290.039999999999},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$42)*(ReconPerAdj[CustClass]=E$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":16534.120000000003},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$E$42)*(ReconPerAdj[CustClass]=F$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":5150.91},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$42)*(ReconPerAdj[CustClass]=G$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":-33967.479999999996},{"$f":"SUMPRODUCT((ReconPerAdj[EffDate]=$C$7)*(ReconPerAdj[Region]=$G$42)*(ReconPerAdj[CustClass]=H$43)*(ReconPerAdj[RateName]=$C$41)*ReconPerAdj[ReconcilingPeriodAdj])","v":-1882.9099999999999},"From ReconPerAdj Table"]
[null,"Volumetric True-Up",{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$C42)*(VolTrueUp[CustClass]=C$43)*VolTrueUp[TrueUp])","v":88945.59},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$C42)*(VolTrueUp[CustClass]=D$43)*VolTrueUp[TrueUp])","v":21379.61},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$E42)*(VolTrueUp[CustClass]=E$43)*VolTrueUp[TrueUp])","v":18876.59},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$E42)*(VolTrueUp[CustClass]=F$43)*VolTrueUp[TrueUp])","v":4701.1099999999997},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$G42)*(VolTrueUp[CustClass]=G$43)*VolTrueUp[TrueUp])","v":88024.110000000015},{"$f":"SUMPRODUCT((VolTrueUp[Year]=$C$5)*(VolTrueUp[Period]=$C$6)*(VolTrueUp[Region]=$G42)*(VolTrueUp[CustClass]=H$43)*VolTrueUp[TrueUp])","v":2592.91},"From VolTrueUp Table"]
[null,"Adj. Amount to be Recovered",{"$f":"C44+C45","v":89993.69},{"$f":"D44+D45","v":31669.65},35410.710000000006,9852.02,54056.630000000019,710]
[null,"Actual Revenues"]
[null,{"$f":"C7","v":"2024-04-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-390.43},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-28.38},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-7.77},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":20.71},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":1728.84},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B48)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":109.04},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B48,1)","v":"2024-05-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-172.43},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-224.9},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-44.52},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1.97},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":693.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B49)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":37.6},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B49,1)","v":"2024-06-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-151.52000000000001},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-162.72},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-30.61},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-52.06},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":390.27},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B50)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":30.79},"From WNARevAlloc Table"]
[null,"2024-07-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-136.13},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-196.26},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-30.64},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-43.27},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":655.85},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B51)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":31.94},"From WNARevAlloc Table"]
[null,"2024-08-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":42.11},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-50.9},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-32.270000000000003},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":60.32},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":1281.4100000000001},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B52)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":120.66},"From WNARevAlloc Table"]
[null,"2024-09-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-26.5},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-220.74},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-22.74},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-40.049999999999997},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":787.53},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B53)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":49.24},"From WNARevAlloc Table"]
[null,"2024-10-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-450.55},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-528.76},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-93.33},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-71.28},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":1660.89},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B54)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":75.45},"From WNARevAlloc Table"]
[null,"2024-11-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1923.02},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1809.89},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-409.27},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-440.78},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":3763.6},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B55)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":212.86},"From WNARevAlloc Table"]
[null,"2024-12-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3231.79},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-2874.17},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-571.38},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-702.78},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":6419.85},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B56)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":410.81},"From WNARevAlloc Table"]
[null,{"$f":"EDATE(B56,1)","v":"2025-01-01"},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3418.14},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-3378.25},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-728.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-859.97},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":7719.12},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B57)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":544.38},"From WNARevAlloc Table"]
[null,"2025-02-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1821.49},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1781.77},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-331.47},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-400},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":5662.9},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B58)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":380.87},"From WNARevAlloc Table"]
[null,"2025-03-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1156.6199999999999},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-1073.6300000000001},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-188.42},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-225.95},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":2234.19},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B59)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":145.99},"From WNARevAlloc Table"]
[null,"2025-04-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-410.95},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-419.99},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-71.08},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-76.959999999999994},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":1353.23},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B60)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":34.01},"From WNARevAlloc Table"]
[null,"2025-05-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-226.93},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-268.42},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-48.19},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-57.51},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":663.15},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B61)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":45.01},"From WNARevAlloc Table"]
[null,"2025-06-01",{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=C$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-189.86},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$C$42)*(WNARevAlloc[CustClass]=D$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-209.22},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=E$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-34.020000000000003},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$E$42)*(WNARevAlloc[CustClass]=F$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":-42.19},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=G$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":540.70000000000005},{"$f":"-ROUND(IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=$B62)*(WNARevAlloc[Region]=$G$42)*(WNARevAlloc[CustClass]=H$43)*WNARevAlloc[AdjSRRS2Rev])),2)","v":36.15},"From WNARevAlloc Table"]
[null,"Total Actual Revenues",{"$f":"SUM(C48:C62)","v":-13664.25},{"$f":"SUM(D48:D62)","v":-13228.000000000002},-2643.9300000000003,-2933.7400000000002,35554.75,2264.8000000000006]
[null,"Projected Revenues"]
[null,{"$f":"EDATE(B62,1)","v":"2025-07-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=C$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-164},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=D$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-213},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=E$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-31},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=F$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-43},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=G$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":538},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B65)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=H$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":36},"From CustEstRev Table"]
[null,{"$f":"EDATE(B65,1)","v":"2025-08-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=C$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-191},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=D$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-254},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=E$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-36},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=F$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-69},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=G$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":600},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B66)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=H$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":49},"From CustEstRev Table"]
[null,{"$f":"EDATE(B66,1)","v":"2025-09-01"},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=C$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-212},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$C$42)*(CustEstRev[CustClass]=D$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-240},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=E$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-50},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$E$42)*(CustEstRev[CustClass]=F$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":-62},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=G$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":602},{"$f":"-ROUND(SUMPRODUCT((CustEstRev[MonthFlow]=$B67)*(CustEstRev[Region]=$G$42)*(CustEstRev[CustClass]=H$43)*(CustEstRev[Period]=$C$6)*CustEstRev[SRRRev]),2)","v":40},"From CustEstRev Table"]
[null,"Total Projected Revenues",{"$f":"SUM(C65:C67)","v":-567},{"$f":"SUM(D65:D67)","v":-707},-117,-174,1740,125]
[null,"Total Billings",{"$f":"C63+C68","v":-14231.25},{"$f":"D63+D68","v":-13935.000000000002},-2760.9300000000003,-3107.7400000000002,37294.75,2389.8000000000006]
[null,"Total WNA Recovery",{"$f":"ROUND(C38+C69,2)","v":-140807.89000000001},{"$f":"ROUND(D38+D69,2)","v":-31656.41},-27455.37,-7242.07,-68033.320000000007,-8744.49]
[null,"SRR Net (Over)/Under Recov 1/",{"$f":"ROUND(C69+C46,2)","v":75762.44},{"$f":"ROUND(D69+D46,2)","v":17734.650000000001},32649.78,6744.28,91351.38,3099.8]
[null,"CWNA Net (Over)/Under Recov 1/",{"$f":"C39","v":-4827.3},-2845.93,3940.9,-182.84,-3495.8,-1862.75]
[null,"Total Net O/U for SRR ReconPerAdj",{"$f":"C71+C72","v":70935.14},{"$f":"D71+D72","v":14888.720000000001},36590.68,6561.44,87855.58,1237.0500000000002]
[null,"Enter These Amounts in the ReconPerAdj Table"]
[]
[null,"1/ Negative amount = Due Customer, Positive amount = Due Company"]

{"sheet":"ARR SEMO (S1)","index":8,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,5,9,19],[9,20,9,22],[24,2,24,4],[24,5,24,19],[24,20,24,22]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"62-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","SEMO",null,null,null,null,null,"62-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"SMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"SGS"}]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S1"]
[null,"Analysis Start","2024-01-01"]
[]
[null,"SAP Rate Category","SMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C11,1)","v":45323},{"$f":"EDATE(D11,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,{"$f":"EDATE(M11,1)","v":45627},{"$f":"EDATE(N11,1)","v":45658},{"$f":"EDATE(O11,1)","v":45689},{"$f":"EDATE(P11,1)","v":45717},{"$f":"EDATE(Q11,1)","v":45748},{"$f":"EDATE(R11,1)","v":45778},{"$f":"EDATE(S11,1)","v":45809},45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":2268398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":242241},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":270213},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":271292}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":2945578.2389999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":1584049.601},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":1129011.804},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":547373.52500000014},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":296746.39600000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":210535.02799999993},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":242241.33000000005},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":270213.38600000006},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":271291.76299999922},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":570656.76699999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":1692211.5619999999},null,null,null,null,null,null,{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":242963.23}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-491804.76100000041},{"$f":"D13-D12","v":-1300991.399},{"$f":"E13-E12","v":-1139386.196}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-2.2200000000000002E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":-3.0020000000000002E-2},{"$f":"SUM(D16:D17)","v":-3.0020000000000002E-2},-3.0020000000000002E-2,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,{"$f":"SUM(N16:N17)","v":4.4399999999999995E-3},4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3,4.4399999999999995E-3]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3521.6528979727468},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1970.1146704933578},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1425.6681709964139},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1588.8063885479244},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1638.6705526013493},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1776.8910459508043},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3708.2854726943274},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":11268.453983490348},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":19019.546472121248},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":23156.445636379016},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":16907.831789247801},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6643.6687470608813},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3834.7818081085002},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2025.148810683552},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1622.1066187049478},{"$f":"ROUND(U$12*U16,0)","v":1613},1800,1807]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":14763.98},{"$f":"ROUND(D14*D18,2)","v":39055.760000000002},{"$f":"ROUND(E14*E18,2)","v":34204.370000000003},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-1728.8377843882618},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-693.21562827098035},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-390.272532421596},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-655.8470133471742},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-1281.4065268588981},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-787.5324507523701},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-1660.893143972236},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-3763.5963159761573},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-6419.853736321119},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-7719.1187208982701},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-5662.8955086966362},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-2234.1940868581314},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-1353.2289099574564},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-663.15205970153488},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-540.70220623498267},-538,-600,-602]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":88024.110000000015},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","SMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C26,1)","v":45323},{"$f":"EDATE(D26,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,{"$f":"EDATE(M26,1)","v":45627},{"$f":"EDATE(N26,1)","v":45658},{"$f":"EDATE(O26,1)","v":45689},{"$f":"EDATE(P26,1)","v":45717},{"$f":"EDATE(Q26,1)","v":45748},{"$f":"EDATE(R26,1)","v":45778},{"$f":"EDATE(S26,1)","v":45809},45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":1024543},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":828989},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":617967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":74491},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":101192},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":83358}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":845268.12900000019},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":522311.88700000034},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":298669.67199999996},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":154412.28100000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":84313.713000000018},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":66217.409999999989},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":74491.135000000009},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":101191.98},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":83357.97099999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":142178.981},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":443475.76800000016},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":856212.44299999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=O26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":1090802.2379999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=P26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":791028.54099999962},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=Q26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":292515.56499999994},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=R26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":132172.07300000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=S26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":93879.872000000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":75425.801000000007}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-179274.87099999981},{"$f":"D28-D27","v":-306677.11299999966},{"$f":"E28-E27","v":-319297.32800000004}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":-4.8000000000000001E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":-3.2200000000000002E-3},{"$f":"SUM(D31:D32)","v":-3.2200000000000002E-3},-3.2200000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,{"$f":"SUM(N31:N32)","v":1.8900000000000002E-3},1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3,1.8900000000000002E-3]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":335.63791365733931},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":201.98698031980251},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":157.45423949495805},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":179.4720175355591},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":176.62142760273662},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":188.52464648783132},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":330.3629472839965},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1050.9893341257432},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2029.3432817887312},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2567.0549412006326},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1873.685958831466},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":686.74889376016142},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":340.49528787626895},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":222.25036977491837},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":178.6626750097885},{"$f":"ROUND(U$27*U31,0)","v":177},240,198]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":577.27},{"$f":"ROUND(D29*D33,2)","v":987.5},{"$f":"ROUND(E29*E33,2)","v":1028.1400000000001},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-109.04025730385467},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-37.595984009839967},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-30.793110722132653},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-31.939636042514095},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-120.66490191440354},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-49.240581866095404},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-75.454598039301644},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-212.85859931660622},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-410.81066816927171},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-544.37933112457119},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-380.86744208011754},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-145.98653385697881},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-34.013998469405493},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-45.0127331189708},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-36.149288095774807},-36,-49,-40]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":2592.91},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"ARR WEMO (S1)","index":9,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,20,9,22],[24,2,24,4],[24,20,24,22],[9,5,9,19],[24,5,24,19]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"61-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","WEMO",null,null,null,null,null,"61-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"WMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"SGS"}]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S1"]
[null,"Analysis Start","2024-01-01"]
[]
[null,"SAP Rate Category","WMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C11,1)","v":45323},{"$f":"EDATE(D11,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,45627,{"$f":"EDATE(N11,1)","v":45658},{"$f":"EDATE(O11,1)","v":45689},{"$f":"EDATE(P11,1)","v":45717},{"$f":"EDATE(Q11,1)","v":45748},{"$f":"EDATE(R11,1)","v":45778},{"$f":"EDATE(S11,1)","v":45809},{"$f":"EDATE(T11,1)","v":45839},{"$f":"EDATE(U11,1)","v":45870},{"$f":"EDATE(V11,1)","v":45901}]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":325270},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":23008},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":27010},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":37247}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":354613.56599999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":185358.277},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":139705.80899999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":58445.678},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":30125.093000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":23126.300999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":23008.061999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":27009.54},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":37247.467000000004},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":96717.760999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":307715.114},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":429603.01},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=O11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":551807.78700000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=P11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":249223.15},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=Q11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":141666.766},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=R11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":55457.61},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=S11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":36221.599999999991},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":25566.659}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-132927.43400000001},{"$f":"D13-D12","v":-225345.723},{"$f":"E13-E12","v":-185564.19100000002}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":-3.4710000000000005E-2},{"$f":"SUM(D16:D17)","v":-3.4710000000000005E-2},{"$f":"SUM(E16:E17)","v":-3.4710000000000005E-2}]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":616.84135908209316},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":345.77472322873803},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":262.89497661047824},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":261.91305853256608},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":304.67733127084551},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":405.29529545274727},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1075.4788146877663},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3498.7844472253701},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4884.6596449704166},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6270.1917923119236},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2833.7033875739785},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1610.7628148774336},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":628.62519316328712},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":412.00391589179964},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":290.82883770076199},{"$f":"ROUND(U$12*U16,0)","v":262},307,423]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":4613.91},{"$f":"ROUND(D14*D18,2)","v":7821.75},{"$f":"ROUND(E14*E18,2)","v":6440.93},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":7.774665507988658},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":44.524663615369263},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":30.606768793434735},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":30.637147568013443},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":32.265482911012839},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":22.742709567275231},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":93.327000623923084},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":409.268541320118},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":571.38059171597661},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":728.22394073824682},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":331.47102071006077},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":188.41816568047375},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":71.075237761078014},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":48.193949704141907},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":34.019556213017893},31,36,50]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":18876.59},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","WMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C26,1)","v":45323},{"$f":"EDATE(D26,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,45627,{"$f":"EDATE(N26,1)","v":45658},{"$f":"EDATE(O26,1)","v":45689},{"$f":"EDATE(P26,1)","v":45717},{"$f":"EDATE(Q26,1)","v":45748},{"$f":"EDATE(R26,1)","v":45778},{"$f":"EDATE(S26,1)","v":45809},{"$f":"EDATE(T26,1)","v":45839},{"$f":"EDATE(U26,1)","v":45870},{"$f":"EDATE(V26,1)","v":45901}]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":114780},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":11078},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":17566},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":15765}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":123886.68000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":74748.464000000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":50288.907000000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":25960.472999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":16408.224000000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":7423.4340000000011},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":11077.552},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":17565.866999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":15764.77},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":33718.974999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":112725.113},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":179738.753},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=O26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":219935.66899999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=P26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":102636.21100000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=Q26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":57788.338000000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=R26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":19679.273000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=S26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":14710.844999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":13176.075000000001}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-50866.319999999992},{"$f":"D28-D27","v":-76838.535999999993},{"$f":"E28-E27","v":-64491.092999999993}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3}]
[null,"Total",{"$f":"SUM(C31:C32)","v":-2.4459999999999999E-2},{"$f":"SUM(D31:D32)","v":-2.4459999999999999E-2},{"$f":"SUM(E31:E32)","v":-2.4459999999999999E-2}]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":84.253207647371141},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":58.132474774296313},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":42.834020993370387},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":52.789999999999985},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":42.037715721840335},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":68.229202548032021},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":141.25074559217924},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":537.7256211453747},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":857.35181497797305},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1049.120524229075},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":489.15318190502711},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":275.64926431718015},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":93.882845814977898},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":70.161026431717886},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":59.757580445020508},{"$f":"ROUND(U$27*U31,0)","v":53},84,75]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":1244.19},{"$f":"ROUND(D29*D33,2)","v":1879.47},{"$f":"ROUND(E29*E33,2)","v":1577.45},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-20.711005086891362},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":1.9682088219543488},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":52.0604176077902},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":43.27230607966456},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":-60.318739533504576},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":40.048678469942615},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":71.283188402554458},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":440.77718630574742},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":702.7768546255503},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":859.97091189427317},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":400.00440173317475},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":225.95149339207012},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":76.956378854625498},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":57.511449339206905},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":42.192247278571806},43,69,62]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":4701.1099999999997},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"ARR NEMO (S1)","index":10,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,20,9,22],[24,2,24,4],[24,20,24,22],[9,5,9,19],[24,5,24,19]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"60-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","NEMO",null,null,null,null,null,"63-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"Res"}]
[null,"Year",{"$f":"DateSet!C2","v":2025},null,null,null,null,null,"60-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I5,RateSched[RateSched],0))","v":"KMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I5,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I5,RateSched[RateSched],0))","v":"SGS"}]
[null,"Period","S1",null,null,null,null,null,"63-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I6,RateSched[RateSched],0))","v":"NMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I6,RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I6,RateSched[RateSched],0))","v":"SGS"}]
[null,"Analysis Start","2024-01-01"]
[]
[null,"SAP Rate Category","KMGR_RFS","NMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C11,1)","v":45323},{"$f":"EDATE(D11,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,45627,{"$f":"EDATE(N11,1)","v":45658},{"$f":"EDATE(O11,1)","v":45689},{"$f":"EDATE(P11,1)","v":45717},{"$f":"EDATE(Q11,1)","v":45748},45778,{"$f":"EDATE(S11,1)","v":45809},{"$f":"EDATE(T11,1)","v":45839},{"$f":"EDATE(U11,1)","v":45870},{"$f":"EDATE(V11,1)","v":45901}]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":1607542},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=U11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":123637},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=V11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":143777},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=W11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":159543}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1685299.4209999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1095453.0699999994},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":916047.73200000043},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":315355.712},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":151562.13499999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":112300.829},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":123637.47100000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":143776.54700000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":159543.37999999977},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":547814.78800000041},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1483308.1539999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":2242077.148},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=O11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=O11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":2577391.1440000013},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=P11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=P11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1392183.989000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=Q11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=Q11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":869638.93900000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=R11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=R11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":323058.03700000036},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=S11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=S11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":173569.92800000179},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=T11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":127800.13400000001}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-831091.57900000014},{"$f":"D13-D12","v":-1039948.9300000006},{"$f":"E13-E12","v":-691494.26799999957}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.137E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$11)*(WNARRates[EndDate]>=R$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$11)*(WNARRates[EndDate]>=S$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$11)*(WNARRates[EndDate]>=T$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$11)*(WNARRates[EndDate]>=U$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$11)*(WNARRates[EndDate]>=V$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$11)*(WNARRates[EndDate]>=W$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":1.33E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":-3.4710000000000005E-2},{"$f":"SUM(D16:D17)","v":-3.4710000000000005E-2},-3.4710000000000005E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,{"$f":"SUM(O16:O17)","v":1.2699999999999999E-2},1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2,1.2699999999999999E-2]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3566.377408550326},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1703.3840698471952},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1278.4945160366826},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1386.7146886893227},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1475.2114449689936},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1685.6855802170862},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6037.8614380466734},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":16831.141565306025},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":25663.969322467135},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":29298.259297580094},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":15808.453762674504},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":9887.8224661877139},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3660.3026348399899},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1970.9696808768549},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1466.9872312698596},{"$f":"ROUND(U$12*U16,0)","v":1406},1635,1814]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":28847.19},{"$f":"ROUND(D14*D18,2)","v":36096.629999999997},{"$f":"ROUND(E14*E18,2)","v":24001.77},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":390.43198318215099},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":172.43092436140614},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":151.51755049953914},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":136.13441628399505},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":-42.11056501722382},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":26.499883995407387},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":450.55275913458593},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1923.0177952940171},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":3231.7912965745832},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":3418.1442997119934},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1821.4900872208007},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1156.6230325443853},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":410.94574334872317},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":226.93340020385551},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":189.85718025709295},164,191,212]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":88945.59},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","KMGC_SFGS","NMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45292},{"$f":"EDATE(C26,1)","v":45323},{"$f":"EDATE(D26,1)","v":45352},45383,45413,45444,45474,45505,45536,45566,45597,45627,{"$f":"EDATE(N26,1)","v":45658},{"$f":"EDATE(O26,1)","v":45689},{"$f":"EDATE(P26,1)","v":45717},{"$f":"EDATE(Q26,1)","v":45748},{"$f":"EDATE(R26,1)","v":45778},{"$f":"EDATE(S26,1)","v":45809},{"$f":"EDATE(T26,1)","v":45839},{"$f":"EDATE(U26,1)","v":45870},{"$f":"EDATE(V26,1)","v":45901}]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":846654},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":696626},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":511849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=U26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=U26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":54587},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=V26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=V26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":64985},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=W26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=W26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":61465}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":532153.72399999993},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":361049.73499999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":287861.78899999993},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":116651.24099999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":58316.356},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":45568.25799999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":54586.801999999981},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":64984.564999999988},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":61465.108},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":160109.91899999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":463340.29200000037},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":736873.30300000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=O26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=O26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":866237.74199999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=P26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=P26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":455684.90099999995},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=Q26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=Q26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":274580.87099999993},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=R26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=R26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":108468.126},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=S26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=S26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":68640.741999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=T26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=T26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":53504.959999999999}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-314500.27600000007},{"$f":"D28-D27","v":-335576.26500000001},{"$f":"E28-E27","v":-223987.21100000007}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S1 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=R$26)*(WNARRates[EndDate]>=R$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=S$26)*(WNARRates[EndDate]>=S$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=T$26)*(WNARRates[EndDate]>=T$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=U$26)*(WNARRates[EndDate]>=U$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=V$26)*(WNARRates[EndDate]>=V$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=W$26)*(WNARRates[EndDate]>=W$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.9100000000000003E-3}]
[null,"Total",{"$f":"SUM(C31:C32)","v":-2.4459999999999999E-2},{"$f":"SUM(D31:D32)","v":-2.4459999999999999E-2},-2.4459999999999999E-2,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,{"$f":"SUM(O31:O32)","v":8.6800000000000002E-3},8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3,8.6800000000000002E-3]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":417.90241635687715},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":277.05209771640989},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":212.28416194315821},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":254.72930430164612},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":243.72952113673358},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":286.7657304407702},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":732.29678646723835},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2209.6164657477084},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3512.6281433718341},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4129.1170538452479},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2173.668383259911},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1309.7726563876649},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":516.14724424033568},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":327.45524669603486},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":255.2433303964757},{"$f":"ROUND(U$27*U31,0)","v":260},310,293]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":7692.68},{"$f":"ROUND(D29*D33,2)","v":8208.2000000000007},{"$f":"ROUND(E29*E33,2)","v":5478.73},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":28.382853724875758},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":224.90274073109165},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":162.72456372517937},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":196.25622185036352},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":50.904897118722431},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":220.73821342477089},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":528.76263232093879},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":1809.8884630508965},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":2874.1743571043835},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=O$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":3378.253756010387},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=P$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":1781.7701003241623},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=Q$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":1073.6291585903082},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=R$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":419.99157679567031},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=S$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":268.4171938325988},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=T$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":209.22461674008804},213,254,240]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":21379.61},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"ARR SEMO (S2)","index":11,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,5,9,13],[9,14,9,16],[24,2,24,4],[24,5,24,13],[24,14,24,16]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"62-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"SMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","SEMO",null,null,null,null,null,"62-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"SMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"SGS"}]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S2"]
[null,"Analysis Start","2024-07-01"]
[]
[null,"SAP Rate Category","SMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C11,1)","v":45505},{"$f":"EDATE(D11,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":323033},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":242241},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":270213},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])","v":271292}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":242241.33000000005},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":270213.38600000006},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":271291.76299999922},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":570656.76699999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":1692211.5619999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":2858558.51},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":3476918.4760000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":2539597.8250000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":998009.16299999994},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":577884.99599999981},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":303073.40900000156},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":242963.23}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-26120.669999999955},{"$f":"D13-D12","v":17334.386000000057},{"$f":"E13-E12","v":-51741.23700000078}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":1.4999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.7399999999999998E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":2.5080000000000002E-2},{"$f":"SUM(D16:D17)","v":2.5080000000000002E-2},2.5080000000000002E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2,3.3090000000000001E-2]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":16681.52510855308},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":49663.13588315573},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":83882.305664311658},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":102048.0232345839},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":74533.966737176743},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":29293.716578790398},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":16958.614277236204},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":8915.1517183170872},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":7148.4728617102428},{"$f":"ROUND(O$12*O16,0)","v":7110},7931,7962]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":-655.11},{"$f":"ROUND(D14*D18,2)","v":434.75},{"$f":"ROUND(E14*E18,2)","v":-1297.67},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":2075.5825627248905},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":6326.4564493301705},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":10679.361599888442},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":13003.339849935363},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":9495.0469822688738},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":3730.3287610075017},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":2150.8728246128726},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1137.5715307014327},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":910.91272581929502},906,1011,1015]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":-1518.0300000000002},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","SMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C26,1)","v":45505},{"$f":"EDATE(D26,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":101982},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":74491},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":101192},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])","v":83358}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":74491.135000000009},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":101191.98},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":83357.97099999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":142178.981},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":443475.76800000016},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":856212.44299999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":1090802.2379999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":791028.54099999962},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":292515.56499999994},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":132172.07300000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":93879.872000000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":75425.801000000007}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-10013.864999999991},{"$f":"D28-D27","v":14479.979999999996},{"$f":"E28-E27","v":-18624.02900000001}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.021E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":3.4000000000000002E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":8.6400000000000001E-3},{"$f":"SUM(D31:D32)","v":8.6400000000000001E-3},{"$f":"SUM(E31:E32)","v":8.6400000000000001E-3},1.055E-2,1.055E-2,1.055E-2,1.055E-2,1.055E-2,1.055E-2,1.055E-2,1.055E-2,1.055E-2]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1445.8493914085823},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4527.9630754802638},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":8742.1348193725644},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":11120.822589280853},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":8074.7502774608602},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2977.1736208042225},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1375.0496245001748},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":957.45834405144149},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":769.58569668727148},{"$f":"ROUND(O$27*O31,0)","v":761},1033,851]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":-86.52},{"$f":"ROUND(D29*D33,2)","v":125.11},{"$f":"ROUND(E29*E33,2)","v":-160.91},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":47.352259346708841},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":150.83618971061125},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":291.14256700798541},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":367.36180064308684},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":268.61120578778105},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":98.524019292604763},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":48.809086092950658},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":31.884019292604322},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":25.630916398713797},25,34,28]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":-122.32},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"ARR WEMO (S2)","index":12,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,5,9,13],[9,14,9,16],[24,2,24,4],[24,5,24,13],[24,14,24,16]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"61-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"WMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","WEMO",null,null,null,null,null,"61-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"WMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"SGS"}]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Period","S2"]
[null,"Analysis Start","2024-07-01"]
[]
[null,"SAP Rate Category","WMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C11,1)","v":45505},{"$f":"EDATE(D11,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":35936},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":23008},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":27010},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$11)*(CustEstVol[SAPRateCategory]=$C$9)*CustEstVol[NormVol])","v":37247}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":23008.061999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":27009.54},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":37247.467000000004},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":96717.760999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":307715.114},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":429603.01},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":551807.78700000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":249223.15},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":141666.766},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":55457.61},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":36221.599999999991},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])","v":25566.659}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-7733.9380000000019},{"$f":"D13-D12","v":2280.5400000000009},{"$f":"E13-E12","v":1311.4670000000042}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":1.1559999999999999E-2},{"$f":"SUM(D16:D17)","v":1.1559999999999999E-2},{"$f":"SUM(E16:E17)","v":1.1559999999999999E-2}]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3076.1860860501024},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":9892.6099135771619},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":13811.944378698232},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":17729.7175563819},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":8012.6265532544758},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4554.6195688926546},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1779.6357112010028},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1164.9890849535054},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":822.35243026204898},{"$f":"ROUND(O$12*O16,0)","v":740},868,1197]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":-89.4},{"$f":"ROUND(D14*D18,2)","v":26.36},{"$f":"ROUND(E14*E18,2)","v":15.16},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":234.50809863818913},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":759.98709787739256},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1061.135384615385},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1361.4767105679307},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":615.58903846154146},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":349.91945054945126},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":136.54385787462047},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":89.503049450549256},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$9)*WNARevAlloc[AdjSRRS2Rev]))","v":63.179175824176085},57,67,92]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":-47.88000000000001},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","WMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C26,1)","v":45505},{"$f":"EDATE(D26,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":14354},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":11078},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":17566},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q$26)*(CustEstVol[SAPRateCategory]=$C$24)*CustEstVol[NormVol])","v":15765}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":11077.552},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":17565.866999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":15764.77},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":33718.974999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":112725.113},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":179738.753},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":219935.66899999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":102636.21100000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":57788.338000000003},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":19679.273000000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":14710.844999999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])","v":13176.075000000001}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-1259.4480000000003},{"$f":"D28-D27","v":7125.8669999999984},{"$f":"E28-E27","v":1410.7700000000004}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$D$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":5.6300000000000005E-3},{"$f":"SUM(D31:D32)","v":5.6300000000000005E-3},{"$f":"SUM(E31:E32)","v":5.6300000000000005E-3}]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":426.81436477582645},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1496.0313938806239},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2386.9249691629939},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2920.821920704846},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1354.4227490196888},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":767.42604405286204},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":261.3761409691628},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":195.33300440528583},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":171.61056567339125},{"$f":"ROUND(O$27*O31,0)","v":147},233,209]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":-7.09},{"$f":"ROUND(D29*D33,2)","v":40.119999999999997},{"$f":"ROUND(E29*E33,2)","v":7.94},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":24.851701229440181},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":83.415798668255206},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":133.00636123348011},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":162.75664317180619},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":75.909667342109799},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":42.763198237885391},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":14.56463436123347},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":10.884519823788519},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$D$24)*WNARevAlloc[AdjSRRS2Rev]))","v":9.71960660301656},8,13,12]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":40.97},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"ARR NEMO (S2)","index":13,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,4],[9,5,9,13],[9,14,9,16],[24,2,24,4],[24,5,24,13],[24,14,24,16]]}
[]
[null,"Liberty Midstates",null,null,null,"Year",null,null,"Rate Sched","SAP Rate Cat.","Territory","Cust. Class"]
[null,"Semi-Annual Reconciliation Rate",null,null,null,null,null,null,"60-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I3,RateSched[RateSched],0))","v":"KMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I3,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I3,RateSched[RateSched],0))","v":"Res"}]
[null,"Region","NEMO",null,null,null,null,null,"63-GRF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I4,RateSched[RateSched],0))","v":"NMGR_RFS"},{"$f":"INDEX(RateSched[Territory],MATCH($I4,RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I4,RateSched[RateSched],0))","v":"Res"}]
[null,"Year",{"$f":"DateSet!C2","v":2025},null,null,null,null,null,"60-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I5,RateSched[RateSched],0))","v":"KMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I5,RateSched[RateSched],0))","v":"KIRK"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I5,RateSched[RateSched],0))","v":"SGS"}]
[null,"Period","S2",null,null,null,null,null,"63-GCSF",{"$f":"INDEX(RateSched[SAPRateCategory],MATCH($I6,RateSched[RateSched],0))","v":"NMGC_SFGS"},{"$f":"INDEX(RateSched[Territory],MATCH($I6,RateSched[RateSched],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH($I6,RateSched[RateSched],0))","v":"SGS"}]
[null,"Analysis Start","2024-07-01"]
[]
[null,"SAP Rate Category","KMGR_RFS","NMGR_RFS","Res"]
[null,"Residential","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C11,1)","v":45505},{"$f":"EDATE(D11,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":196009},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=O11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":123637},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=P11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":143777},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q11)*(CustEstVol[SAPRateCategory]=$C9)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=Q11)*(CustEstVol[SAPRateCategory]=$D9)*CustEstVol[NormVol])","v":159543}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=C11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":123637.47100000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=D11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":143776.54700000002},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=E11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":159543.37999999977},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=F11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":547814.78800000041},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=G11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1483308.1539999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=H11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":2242077.148},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=I11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":2577391.1440000013},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=J11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":1392183.989000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=K11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":869638.93900000001},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=L11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":323058.03700000036},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=M11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":173569.92800000179},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$C9)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=N11)*(WNARevAlloc[SAPRateCategory]=$D9)*WNARevAlloc[Consumption])","v":127800.13400000001}]
[null,"Vol True-Up",{"$f":"C13-C12","v":-29615.528999999995},{"$f":"D13-D12","v":5005.5470000000205},{"$f":"E13-E12","v":-36465.620000000228}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$11)*(WNARRates[EndDate]>=C$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$11)*(WNARRates[EndDate]>=D$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$11)*(WNARRates[EndDate]>=E$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":-2.9E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$11)*(WNARRates[EndDate]>=F$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$11)*(WNARRates[EndDate]>=G$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$11)*(WNARRates[EndDate]>=H$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$11)*(WNARRates[EndDate]>=I$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$11)*(WNARRates[EndDate]>=J$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$11)*(WNARRates[EndDate]>=K$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$11)*(WNARRates[EndDate]>=L$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$11)*(WNARRates[EndDate]>=M$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$11)*(WNARRates[EndDate]>=N$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$11)*(WNARRates[EndDate]>=O$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$11)*(WNARRates[EndDate]>=P$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$11)*(WNARRates[EndDate]>=Q$11)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$9)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":2.47E-3}]
[null,"Total",{"$f":"SUM(C16:C17)","v":1.1559999999999999E-2},{"$f":"SUM(D16:D17)","v":1.1559999999999999E-2},1.1559999999999999E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2,3.4619999999999998E-2]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":17359.691030139278},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":47637.811223875855},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":72255.404954608137},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":82854.173705049572},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":44727.510670854026},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":27958.97029797142},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":10355.91687580201},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":5576.8012361333049},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjCSWNAS2Rev]))","v":4119.4145709042514},{"$f":"ROUND(O$12*O16,0)","v":3975},4622,5129]
[null,"SRR $",{"$f":"ROUND(C14*C18,2)","v":-342.36},{"$f":"ROUND(D14*D18,2)","v":57.86},{"$f":"ROUND(E14*E18,2)","v":-421.54},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":1319.2847726794366},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":3656.8894155241524},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":5561.424426350246},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":6364.9326976583634},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":3434.4554792507183},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":2148.0142032967156},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":793.8247460092964},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":428.21568278600625},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$9)*WNARevAlloc[AdjSRRS2Rev]))","v":317.06101756877183},305,355,394]
[null,"Total True-Up",{"$f":"SUM(C21:E21)","v":-706.04},"Enter in VolTrueUp Table"]
[]
[null,"SAP Rate Category","KMGC_SFGS","NMGC_SFGS","SGS"]
[null,"Small Comm.","True-Up Period",null,null,"Actual Period*",null,null,null,null,null,null,null,null,"Projected Period"]
[null,"Month",{"$f":"C7","v":45474},{"$f":"EDATE(C26,1)","v":45505},{"$f":"EDATE(D26,1)","v":45536},45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901]
[null,"Est. Volume",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=C26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=D26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=E26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":84587},null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=O26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=O26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":54587},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=P26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=P26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":64985},{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=Q26)*(CustEstVol[SAPRateCategory]=$C24)*CustEstVol[NormVol])+SUMPRODUCT((CustEstVol[MonthFlow]=Q26)*(CustEstVol[SAPRateCategory]=$D24)*CustEstVol[NormVol])","v":61465}]
[null,"Actual Volume",{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=C26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":54586.801999999981},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=D26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":64984.564999999988},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=E26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":61465.108},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=F26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":160109.91899999999},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=G26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":463340.29200000037},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=H26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":736873.30300000007},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=I26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":866237.74199999997},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=J26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":455684.90099999995},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=K26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":274580.87099999993},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=L26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":108468.126},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=M26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":68640.741999999998},{"$f":"SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$C24)*WNARevAlloc[Consumption])+SUMPRODUCT((WNARevAlloc[MonthFlow]=N26)*(WNARevAlloc[SAPRateCategory]=$D24)*WNARevAlloc[Consumption])","v":53504.959999999999}]
[null,"Vol True-Up",{"$f":"C28-C27","v":-12195.198000000019},{"$f":"D28-D27","v":2443.5649999999878},{"$f":"E28-E27","v":-23121.892}]
[null,{"$f":"\"WNAR \"&$C$6&\" Rates in Effect\"","v":"WNAR S2 Rates in Effect"}]
[null,"CSWNA",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[CSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjCSWNA])","v":1.328E-2}]
[null,"SRR",{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=C$26)*(WNARRates[EndDate]>=C$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=D$26)*(WNARRates[EndDate]>=D$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=E$26)*(WNARRates[EndDate]>=E$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[ARR])","v":6.9999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=F$26)*(WNARRates[EndDate]>=F$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=G$26)*(WNARRates[EndDate]>=G$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=H$26)*(WNARRates[EndDate]>=H$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=I$26)*(WNARRates[EndDate]>=I$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=J$26)*(WNARRates[EndDate]>=J$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=K$26)*(WNARRates[EndDate]>=K$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=L$26)*(WNARRates[EndDate]>=L$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=M$26)*(WNARRates[EndDate]>=M$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=N$26)*(WNARRates[EndDate]>=N$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=O$26)*(WNARRates[EndDate]>=O$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=P$26)*(WNARRates[EndDate]>=P$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=Q$26)*(WNARRates[EndDate]>=Q$26)*(WNARRates[Region]=$C$4)*(WNARRates[CustClass]=$E$24)*(WNARRates[Period]=$C$6)*WNARRates[AdjSRR])","v":7.3999999999999999E-4}]
[null,"Total",{"$f":"SUM(C31:C32)","v":5.6300000000000005E-3},{"$f":"SUM(D31:D32)","v":5.6300000000000005E-3},5.6300000000000005E-3,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2,1.4019999999999999E-2]
[null,"CSWNA and SRR Revenue for Period"]
[null,"CSWNA $",null,null,null,{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":2086.2638295510719},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6150.2463041386127},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":9781.2312138966554},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":11495.773074124976},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":6052.7414318011788},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":3646.4949427312763},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":1431.9687079525163},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":911.65737444933802},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjCSWNAS2Rev]))","v":710.61455506607911},{"$f":"ROUND(O$27*O31,0)","v":725},863,816]
[null,"SRR $",{"$f":"ROUND(C29*C33,2)","v":-68.66},{"$f":"ROUND(D29*D33,2)","v":13.76},{"$f":"ROUND(E29*E33,2)","v":-130.18},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=F$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":118.29675166075214},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=G$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":342.86876706277826},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=H$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":545.26628562713063},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=I$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":640.97611601938911},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=J$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":337.22008461474513},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=K$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":203.19324229074886},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=L$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":80.242471011477733},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=M$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":50.800185022026369},{"$f":"IF($C$6=\"S1\",SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS1Rev]),SUMPRODUCT((WNARevAlloc[MonthFlow]=N$11)*(WNARevAlloc[Region]=$C$4)*(WNARevAlloc[CustClass]=$E$24)*WNARevAlloc[AdjSRRS2Rev]))","v":39.597497797356816},40,48,45]
[null,"Total True-Up",{"$f":"SUM(C36:E36)","v":-185.08},"Enter in VolTrueUp Table"]
[]
[null,"* Actual Period revenues were calculated using actual rates, and then adjusted for actual revenues billed."]
[null,"(See worksheet WNARRevAlloc)"]

{"sheet":"CWNA SEMO","index":14,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"Billing Cycle and HDD Data Summary"]
[null,"Region","SEMO"]
[null,"Year",{"$f":"DateSet!$C$2","v":2025}]
[null,"Start Month",{"$f":"DateSet!D3","v":"2024-07-01"}]
[]
[null,"Cust Class","Res"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See SEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B11)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":296.37501080000004},{"$f":"IFERROR(E11/C11,0)","v":0.24334999999999996},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B11)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":72.122858878179997}]
[null,{"$f":"EDATE(B11,1)","v":45505},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B12)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":26040.001594199995},{"$f":"IFERROR(E12/C12,0)","v":0.24334999999999998},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B12)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":6336.8343879485683}]
[null,{"$f":"EDATE(B12,1)","v":45536},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B13)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":139186.60563500004},0.24334999999999998,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B13)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":33871.060481277258}]
[null,45566,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B14)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":330884.89399679995},0.24334999999999996,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B14)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":80520.838954121253}]
[null,45597,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B15)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":460933.69882559997},0.24335000000000001,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B15)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":112168.21560920976}]
[null,45627,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B16)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":46881.174819599823},6.7538553182678929E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B16)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":3166.2867188200107}]
[null,45658,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B17)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":-103341.11093899931},0.30996867258115063,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B17)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":-32032.50698082304}]
[null,45689,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B18)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":-48104.615680000141},0.31279000000000001,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B18)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":-15046.642738547243}]
[null,{"$f":"EDATE(B18,1)","v":45717},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B19)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":362857.3343999997},0.31279000000000001,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B19)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":113498.14562697591}]
[null,{"$f":"EDATE(B19,1)","v":45748},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B20)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":229374.40486399989},0.31279000000000007,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B20)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":71746.020097410539}]
[null,{"$f":"EDATE(B20,1)","v":45778},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B21)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":64529.810047999999},0.31278999999999996,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B21)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":20184.279284913919}]
[null,{"$f":"EDATE(B21,1)","v":45809},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B22)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNAFactor])","v":158.50982400000004},0.31279000000000001,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B22)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$8)*SEMOCycles[WNA])","v":49.580287848960012}]
[null,"Totals",{"$f":"SUM(C11:C22)","v":1509697.0823989999},{"$f":"D22","v":0.31279000000000001},{"$f":"ROUND(SUM(E11:E22),2)","v":394534.23}]
[null,"Recon Per Adj.",{"$f":"E23","v":394534.23}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]
[]
[null,"Cust Class","SGS"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See SEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B31)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":75.084982639999993},{"$f":"IFERROR(E31/C31,0)","v":8.3120000000000013E-2},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B31)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":6.2410637570367999}]
[null,{"$f":"EDATE(B31,1)","v":45505},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B32)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":7002.3742543599992},8.3119999999999986E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B32)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":582.03734802240308}]
[null,{"$f":"EDATE(B32,1)","v":45536},{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B33)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":35004.068694640009},8.3120000000000013E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B33)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":2909.5381898984779}]
[null,45566,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B34)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":82955.197946079978},8.3119999999999999E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B34)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":6895.2360532781677}]
[null,45597,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B35)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":115106.32189287999},8.3120000000000013E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B35)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":9567.6374757361864}]
[null,45627,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B36)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":11975.209347499956},1.9105314671010683E-2,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B36)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":228.79014283521519}]
[null,45658,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B37)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":-30861.48139067999},0.10548703806210412,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B37)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":-3255.4862621115781}]
[null,45689,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B38)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":-16472.919731100126},0.10650999999999995,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B38)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":-1754.5306805594737}]
[null,45717,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B39)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":92736.43297590001},0.10650999999999998,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B39)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":9877.3574762631088}]
[null,45748,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B40)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":44406.161487099998},0.10650999999999998,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B40)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":4729.7002599910202}]
[null,45778,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B41)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":10627.584348499997},0.10651000000000001,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B41)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":1131.9440089587347}]
[null,45809,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B42)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNAFactor])","v":0},0,{"$f":"SUMPRODUCT((SEMOCycles[MonthFlow]=$B42)*(SEMOCycles[Region]=$C$4)*(SEMOCycles[CustClass]=$C$28)*SEMOCycles[WNA])","v":0}]
[null,"Totals",{"$f":"SUM(C31:C42)","v":352554.03480781987},{"$f":"D42","v":0},{"$f":"ROUND(SUM(E31:E42),2)","v":30918.47}]
[null,"Recon Per Adj.",{"$f":"E43","v":30918.47}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]

{"sheet":"CWNA WEMO","index":15,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"Billing Cycle and HDD Data Summary"]
[null,"Region","WEMO"]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Start Month",{"$f":"DateSet!D3","v":"2024-07-01"}]
[]
[null,"Cust Class","Res"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See WEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B11)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":261.17377293633848},{"$f":"IFERROR(E11/C11,0)","v":0.33004},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B11)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":86.197792019909159}]
[null,{"$f":"EDATE(B11,1)","v":45505},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B12)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":10180.532358245482},{"$f":"IFERROR(E12/C12,0)","v":0.33027589970641485},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B12)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":3362.3844841097962}]
[null,{"$f":"EDATE(B12,1)","v":45536},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B13)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":27759.596388133104},0.33140043301248068,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B13)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":9199.5422632790051}]
[null,45566,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B14)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":41311.053372975555},0.33381181286818673,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B14)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":13790.11761792739}]
[null,45597,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B15)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":33163.351646481824},0.33606999999999998,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B15)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":11145.207587833145}]
[null,45627,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B16)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":-21830.889784251245},0.40774660051686729,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B16)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":-8901.4710957868519}]
[null,45658,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B17)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":-65848.128561600082},0.44275999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B17)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":-29154.91740193405}]
[null,45689,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B18)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":73176.003885600046},0.44275999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B18)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":32399.407480388276}]
[null,{"$f":"EDATE(B18,1)","v":45717},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B19)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":29666.958644400002},0.44275999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B19)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":13135.342609394544}]
[null,{"$f":"EDATE(B19,1)","v":45748},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B20)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":42928.766896400004},0.44276000000000004,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B20)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":19007.140831050066}]
[null,{"$f":"EDATE(B20,1)","v":45778},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B21)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":-13768.300299600001},0.44275999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B21)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":-6096.0526406508961}]
[null,{"$f":"EDATE(B21,1)","v":45809},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B22)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNAFactor])","v":301.96073600000005},{"$f":"IFERROR(E22/C22,0)","v":0.44275999999999993},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B22)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$8)*WEMOCycles[WNA])","v":133.69613547136001}]
[null,"Totals",{"$f":"SUM(C11:C22)","v":157302.07905572103},{"$f":"D22","v":0.44275999999999993},{"$f":"ROUND(SUM(E11:E22),2)","v":58106.6}]
[null,"Recon Per Adj.",{"$f":"E23","v":58106.6}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]
[]
[null,"Cust Class","SGS"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See WEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B31)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":86.015353547065089},{"$f":"IFERROR(E31/C31,0)","v":0.14216000000000001},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B31)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":12.227942660250774}]
[null,{"$f":"EDATE(B31,1)","v":45505},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B32)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":3758.8401362878458},0.14216000000000001,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B32)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":534.3567137746802}]
[null,{"$f":"EDATE(B32,1)","v":45536},{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B33)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":9496.6129331179309},0.14216000000000001,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B33)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":1350.0384945720452}]
[null,45566,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B34)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":15332.049559244937},0.14216000000000001,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B34)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":2179.6041653422603}]
[null,45597,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B35)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":11224.763521868881},0.14216000000000001,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B35)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":1595.7123822688802}]
[null,45627,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B36)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":-9306.7161631005165},0.174535902536822,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B36)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":-1624.3561051807776}]
[null,45658,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B37)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":-26760.721024800023},0.18593999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B37)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":-4975.8884673513157}]
[null,45689,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B38)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":27956.027987999973},0.18593999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B38)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":5198.143844088715}]
[null,45717,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B39)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":12170.274650999991},0.18593999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B39)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":2262.9408686069382}]
[null,45748,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B40)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":11339.779514400005},0.18593999999999999,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B40)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":2108.5186029075367}]
[null,45778,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B41)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":-469.80500579999978},0.18594000000000002,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B41)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":-87.355542778451962}]
[null,45809,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B42)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNAFactor])","v":0},0,{"$f":"SUMPRODUCT((WEMOCycles[MonthFlow]=$B42)*(WEMOCycles[Region]=$C$4)*(WEMOCycles[CustClass]=$C$28)*WEMOCycles[WNA])","v":0}]
[null,"Totals",{"$f":"SUM(C31:C42)","v":54827.121463766089},{"$f":"D42","v":0},{"$f":"ROUND(SUM(E31:E42),2)","v":8553.94}]
[null,"Recon Per Adj.",{"$f":"E43","v":8553.94}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]

{"sheet":"CWNA NEMO","index":16,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Liberty Midstates",null,null,"Year"]
[null,"Billing Cycle and HDD Data Summary"]
[null,"Region","NEMO"]
[null,"Year",{"$f":"DateSet!C2","v":2025}]
[null,"Start Month",{"$f":"DateSet!D3","v":"2024-07-01"}]
[]
[null,"Cust Class","Res"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See NEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B11)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":1275.6030535410473},{"$f":"IFERROR(E11/C11,0)","v":0.33004000000000006},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B11)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":421.00003179068733}]
[null,{"$f":"EDATE(B11,1)","v":45505},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B12)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":49386.412291063185},{"$f":"IFERROR(E12/C12,0)","v":0.33027589970641485},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B12)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":16311.141752702839}]
[null,{"$f":"EDATE(B12,1)","v":45536},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B13)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":118263.14108589283},0.33133157061325164,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B13)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":39184.312281645442}]
[null,45566,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B14)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":215104.2467077513},0.33359629697150972,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B14)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":71757.980164551889}]
[null,45597,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B15)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":145888.22124185745},0.33606999999999998,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B15)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":49028.654512751033}]
[null,45627,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B16)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":-140845.30103781534},0.42827713485588842,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B16)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":-60320.821986390642}]
[null,45658,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B17)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":-24429.609340799729},0.44275999999999982,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B17)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":-10816.453831732484}]
[null,45689,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B18)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":242097.23961960024},0.44275999999999993,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B18)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":107190.97381397418}]
[null,{"$f":"EDATE(B18,1)","v":45717},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B19)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":147650.99398709979},0.44275999999999993,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B19)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":65373.954097728296}]
[null,45748,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B20)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":162050.87500740011},0.44275999999999999,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B20)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":71749.645418276472}]
[null,45778,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B21)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":-52989.478876199995},0.44275999999999988,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B21)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":-23461.621667226304}]
[null,45809,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B22)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNAFactor])","v":7545.2180744999987},0.4427600000000001,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B22)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$8)*NEMOCycles[WNA])","v":3340.72075466562}]
[null,"Totals",{"$f":"SUM(C11:C22)","v":870997.56181389082},{"$f":"D22","v":0.4427600000000001},{"$f":"ROUND(SUM(E11:E22),2)","v":329759.49}]
[null,"Recon Per Adj.",{"$f":"E23","v":329759.49}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]
[]
[null,"Cust Class","SGS"]
[null,"WNA factor = HDD Diff * No. of Bills * Beta Coefficient  (See NEMO Cycles)"]
[null,"Flow Month","WNA Factor","Vol. Rate","WNAi"]
[null,{"$f":"$C$6","v":45474},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B31)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":371.81935696639692},{"$f":"IFERROR(E31/C31,0)","v":0.14216000000000001},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B31)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":52.857839786342993}]
[null,{"$f":"EDATE(B31,1)","v":45505},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B32)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":14782.105358663905},0.14216000000000004,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B32)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":2101.4240977876611}]
[null,{"$f":"EDATE(B32,1)","v":45536},{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B33)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":34985.716053765282},0.14215999999999998,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B33)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":4973.5693942032722}]
[null,45566,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B34)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":61619.387853009088},0.14216000000000001,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B34)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":8759.8121771837723}]
[null,45597,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B35)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":42403.868562128206},0.14216000000000001,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B35)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":6028.1339547921461}]
[null,45627,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B36)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":-80254.049522413392},0.18284973506953042,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B36)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":-14674.431693430262}]
[null,45658,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B37)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":-12851.441389499965},0.18593999999999997,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B37)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":-2389.5970119636231}]
[null,45689,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B38)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":86758.221760400003},0.18594000000000002,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B38)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":16131.823754128778}]
[null,45717,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B39)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":48380.987958599959},0.18593999999999999,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B39)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":8995.9609010220756}]
[null,45748,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B40)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":52004.002395899995},0.18593999999999999,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B40)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":9669.6242054936447}]
[null,45778,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B41)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":274.27432920000092},0.18594000000000002,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B41)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":50.998568771448177}]
[null,45809,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B42)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNAFactor])","v":39.776336499999999},0.18594000000000002,{"$f":"SUMPRODUCT((NEMOCycles[MonthFlow]=$B42)*(NEMOCycles[Region]=$C$4)*(NEMOCycles[CustClass]=$C$28)*NEMOCycles[WNA])","v":7.3960120088100005}]
[null,"Totals",{"$f":"SUM(C31:C42)","v":248514.66905321952},{"$f":"D42","v":0.18594000000000002},{"$f":"ROUND(SUM(E31:E42),2)","v":39707.57}]
[null,"Recon Per Adj.",{"$f":"E43","v":39707.57}]
[null,"Enter in Reconciling Period Adjustment Table (ReconPerAdj)"]
[null,"Enter WNA Amounts in CAWNA Amounts Table"]

{"sheet":"ChillTempActuals","index":17,"n_rows":398,"n_cols":17,"rows_kept":398,"cut":false,"hidden":false,"merged":[]}
["Date","ChillHigh","ChillLow","ChillAve","ChillHDD","ChillAdj","ChillAdjHDD","ChillNHDD","Year","Month","Rank","Preparer's Notes","Reviewer's Notes",null,"Process for updating table:"]
[45306,-6,-14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-10},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":75},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":77.16749999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":65.822706093189979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J1,K1+1,1)","v":1},"Temp data from NOAA website",null,null,"1)  Enter New Data at end of table"]
[45305,4,-14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":70},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":72.022999999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":60.72220430107528},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J2,K2+1,1)","v":2},"Temp data from NOAA website",null,null,null,"New Data = Date, ChillHigh, ChillLow"]
[45307,1,-10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-4.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":69.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":71.50855},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.487974910394264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J3,K3+1,1)","v":3},"Temp data from NOAA website",null,null,"2)  Sort by:"]
[45312,8,-10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-1},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":66},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.907399999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":55.163817204301068},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J4,K4+1,1)","v":4},"Temp data from NOAA website",null,null,null,"Year","Smallest to Largest"]
[45308,10,-11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":-0.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":65.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":67.392949999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.204211469534037},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J5,K5+1,1)","v":5},"Temp data from NOAA website",null,null,null,"Month","Smallest to Largest"]
[45311,8,-8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":0},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":65},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":66.878499999999988},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.393243727598566},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J6,K6+1,1)","v":6},"Temp data from NOAA website",null,null,null,"ChillAve","Smallest to Largest"]
[45304,24,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.017249999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":49.684964157706091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J7,K7+1,1)","v":7},"Temp data from NOAA website",null,null,"3)  Formulas in rest of table will be applied to New Data"]
[45310,28,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":14.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":50.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":51.959449999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.045860215053757},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J8,K8+1,1)","v":8},"Temp data from NOAA website",null,null,"4)  Do not overwrite formulas!"]
[45313,30,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":15.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":49.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":50.930549999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.415931899641571},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J9,K9+1,1)","v":9},"Temp data from NOAA website",null,null,"5)  Weather Data is from the Chillicothe, MO weather station"]
[45309,27,6,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":16.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":48.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":49.901649999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.240573476702501},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J10,K10+1,1)","v":10},"Temp data from NOAA website",null,null,"6)  Station ID Information:"]
[45301,31,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.242699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.340537634408598},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J11,K11+1,1)","v":11},"Temp data from NOAA website",null,null,null,"NWS Cooperative Network ID:  231580"]
[45302,33,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.213799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.232365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J12,K12+1,1)","v":12},"Temp data from NOAA website",null,null,null,"Other ID:  USC00231580"]
[45303,30,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.098199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.183512544802859},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J13,K13+1,1)","v":13},"Temp data from NOAA website"]
[45293,35,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.554849999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.864462365591393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J14,K14+1,1)","v":14},"Temp data from NOAA website"]
[45292,33,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.525949999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.602455197132606},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J15,K15+1,1)","v":15},"Temp data from NOAA website"]
[45299,32,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.011499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.514211469534047},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J16,K16+1,1)","v":16},"Temp data from NOAA website"]
[45296,34,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.497049999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.535376344086018},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J17,K17+1,1)","v":17},"Temp data from NOAA website"]
[45297,35,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.497049999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.481272401433678},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J18,K18+1,1)","v":18},"Temp data from NOAA website"]
[45314,33,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.982599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.555268817204293},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J19,K19+1,1)","v":19},"Temp data from NOAA website"]
[45298,34,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.468149999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.810842293906802},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J20,K20+1,1)","v":20},"Temp data from NOAA website"]
[45295,40,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.953699999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.842401433691748},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J21,K21+1,1)","v":21},"Temp data from NOAA website"]
[45294,43,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.439249999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.992311827956982},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J22,K22+1,1)","v":22},"Temp data from NOAA website"]
[45315,35,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.924799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.111827956989238},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J23,K23+1,1)","v":23},"Temp data from NOAA website"]
[45316,36,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.410350000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.768136200716835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J24,K24+1,1)","v":24},"Temp data from NOAA website"]
[45317,35,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.410350000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.395394265232973},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J25,K25+1,1)","v":25},"Temp data from NOAA website"]
[45322,43,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.410350000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.297043010752681},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J26,K26+1,1)","v":26},"Temp data from NOAA website"]
[45300,37,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.895899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.088584229390676},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J27,K27+1,1)","v":27},"Temp data from NOAA website"]
[45318,36,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.895899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.43605734767025},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J28,K28+1,1)","v":28},"Temp data from NOAA website"]
[45319,38,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.895899999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.563172043010745},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J29,K29+1,1)","v":29},"Temp data from NOAA website"]
[45320,44,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.381449999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201881720430098},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J30,K30+1,1)","v":30},"Temp data from NOAA website"]
[45321,57,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.693599999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.503064516129026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J31,K31+1,1)","v":31},"Temp data from NOAA website"]
[45340,29,7,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.870600000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":63.242389162561587},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J32,K32+1,1)","v":1},"Temp data from NOAA website"]
[45339,29,8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.350700000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.00799671592776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J33,K33+1,1)","v":2},"Temp data from NOAA website"]
[45351,35,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.151700000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.574663382594416},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J34,K34+1,1)","v":3},"Temp data from NOAA website"]
[45334,42,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.833300000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.76514778325123},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J35,K35+1,1)","v":4},"Temp data from NOAA website"]
[45341,49,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.713900000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.819934318555013},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J36,K36+1,1)","v":5},"Temp data from NOAA website"]
[45335,49,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.194000000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.878288177339911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J37,K37+1,1)","v":6},"Temp data from NOAA website"]
[45333,45,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.154200000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.8792446633826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J38,K38+1,1)","v":7},"Temp data from NOAA website"]
[45338,45,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.634300000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.894445812807881},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J39,K39+1,1)","v":8},"Temp data from NOAA website"]
[45342,55,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.5547},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.50905172413794},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J40,K40+1,1)","v":9},"Temp data from NOAA website"]
[45323,56,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.995000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.177586206896557},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J41,K41+1,1)","v":10},"Temp data from NOAA website"]
[45327,50,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.995000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.049371921182257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J42,K42+1,1)","v":11},"Temp data from NOAA website"]
[45328,55,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.995000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.866009852216749},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J43,K43+1,1)","v":12},"Temp data from NOAA website"]
[45347,53,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.995000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.764934318555007},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J44,K44+1,1)","v":13},"Temp data from NOAA website"]
[45329,57,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.955200000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.623895730706067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J45,K45+1,1)","v":14},"Temp data from NOAA website"]
[45332,58,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.395500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.460303776683091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J46,K46+1,1)","v":15},"Temp data from NOAA website"]
[45325,49,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.355700000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.162060755336611},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J47,K47+1,1)","v":16},"Temp data from NOAA website"]
[45337,61,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.835800000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.132516420361256},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J48,K48+1,1)","v":17},"Temp data from NOAA website"]
[45346,62,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.315900000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.237635467980297},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J49,K49+1,1)","v":18},"Temp data from NOAA website"]
[45336,62,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.795999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.321371100164207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J50,K50+1,1)","v":19},"Temp data from NOAA website"]
[45350,76,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.795999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929610016420369},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J51,K51+1,1)","v":20},"Temp data from NOAA website"]
[45343,64,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.7562},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.744831691297215},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J52,K52+1,1)","v":21},"Temp data from NOAA website"]
[45326,56,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.2363},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.327175697865357},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J53,K53+1,1)","v":22},"Temp data from NOAA website"]
[45345,65,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.636800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.963612479474556},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J54,K54+1,1)","v":23},"Temp data from NOAA website"]
[45324,62,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.116900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.466264367816102},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J55,K55+1,1)","v":24},"Temp data from NOAA website"]
[45330,62,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.077100000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.007783251231526},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J56,K56+1,1)","v":25},"Temp data from NOAA website"]
[45331,67,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.077100000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.816995073891629},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J57,K57+1,1)","v":26},"Temp data from NOAA website"]
[45344,71,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.9975},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.022586206896555},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J58,K58+1,1)","v":27},"Temp data from NOAA website"]
[45348,73,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.957700000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.245615763546798},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J59,K59+1,1)","v":28},"Temp data from NOAA website"]
[45349,78,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":3.9800000000000002E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.8780999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J60,K60+1,1)","v":29},"Temp data from NOAA website"]
[45370,37,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.541600000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.628887652947725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J61,K61+1,1)","v":1},"Temp data from NOAA website"]
[45378,36,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.006300000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.434677419354827},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J62,K62+1,1)","v":2},"Temp data from NOAA website"]
[45369,43,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.794499999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.113602150537631},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J63,K63+1,1)","v":3},"Temp data from NOAA website"]
[45379,45,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.188600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.790615498702252},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J64,K64+1,1)","v":4},"Temp data from NOAA website"]
[45375,44,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.118000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.396559139784941},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J65,K65+1,1)","v":5},"Temp data from NOAA website"]
[45360,46,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.5121},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.914068100358421},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J66,K66+1,1)","v":6},"Temp data from NOAA website"]
[45374,46,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.5121},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.644802867383511},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J67,K67+1,1)","v":7},"Temp data from NOAA website"]
[45361,51,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.976800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.487580645161287},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J68,K68+1,1)","v":8},"Temp data from NOAA website"]
[45352,55,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.906199999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.421935483870971},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J69,K69+1,1)","v":9},"Temp data from NOAA website"]
[45357,50,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.835599999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.452204301075266},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J70,K70+1,1)","v":10},"Temp data from NOAA website"]
[45372,49,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":24},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.694400000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.412365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J71,K71+1,1)","v":11},"Temp data from NOAA website"]
[45353,52,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.159099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.303655913978496},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J72,K72+1,1)","v":12},"Temp data from NOAA website"]
[45373,54,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.5532},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.318673835125448},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J73,K73+1,1)","v":13},"Temp data from NOAA website"]
[45358,60,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.482600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.526612903225807},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J74,K74+1,1)","v":14},"Temp data from NOAA website"]
[45362,59,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":19.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.8767},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.620566679026073},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J75,K75+1,1)","v":15},"Temp data from NOAA website"]
[45359,51,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.806100000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.763602150537633},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J76,K76+1,1)","v":16},"Temp data from NOAA website"]
[45368,62,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.200199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.623835125448029},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J77,K77+1,1)","v":17},"Temp data from NOAA website"]
[45377,62,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.664899999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.574892473118279},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J78,K78+1,1)","v":18},"Temp data from NOAA website"]
[45380,68,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.664899999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.718351254480282},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J79,K79+1,1)","v":19},"Temp data from NOAA website"]
[45371,67,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.1296},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.845430107526884},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J80,K80+1,1)","v":20},"Temp data from NOAA website"]
[45367,61,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.9884},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.96516129032258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J81,K81+1,1)","v":21},"Temp data from NOAA website"]
[45376,59,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.9884},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.934336917562728},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J82,K82+1,1)","v":22},"Temp data from NOAA website"]
[45354,69,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.453099999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.770818193054012},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J83,K83+1,1)","v":23},"Temp data from NOAA website"]
[45382,65,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.706},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.436630824372756},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J84,K84+1,1)","v":24},"Temp data from NOAA website"]
[45366,65,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.1707},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.104068100358422},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J85,K85+1,1)","v":25},"Temp data from NOAA website"]
[45363,71,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.6354000000000006},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.46325608701026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J86,K86+1,1)","v":26},"Temp data from NOAA website"]
[45364,72,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.1000999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.253028673835129},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J87,K87+1,1)","v":27},"Temp data from NOAA website"]
[45356,75,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.0295000000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.0216308243727621},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J88,K88+1,1)","v":28},"Temp data from NOAA website"]
[45365,70,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.4942000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3462544802867393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J89,K89+1,1)","v":29},"Temp data from NOAA website"]
[45381,77,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.3529999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.2097311827956996},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J90,K90+1,1)","v":30},"Temp data from NOAA website"]
[45355,80,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":7.0599999999999996E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.0706},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40121863799283164},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":3},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J91,K91+1,1)","v":31},"Temp data from NOAA website"]
[45385,48,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.587500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.206111111111106},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J92,K92+1,1)","v":1},"Temp data from NOAA website"]
[45403,50,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.03125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.198333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J93,K93+1,1)","v":2},"Temp data from NOAA website"]
[45386,54,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.475000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.74902031063322},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J94,K94+1,1)","v":3},"Temp data from NOAA website"]
[45387,56,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.362500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.935830346475502},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J95,K95+1,1)","v":4},"Temp data from NOAA website"]
[45388,58,31,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.806250000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.522592592592591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J96,K96+1,1)","v":5},"Temp data from NOAA website"]
[45401,55,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.581250000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.445579450418155},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J97,K97+1,1)","v":6},"Temp data from NOAA website"]
[45402,57,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.46875},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.317777777777781},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J98,K98+1,1)","v":7},"Temp data from NOAA website"]
[45404,60,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.356249999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.053518518518512},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J99,K99+1,1)","v":8},"Temp data from NOAA website"]
[45389,62,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":51},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.575000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.188333333333329},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J100,K100+1,1)","v":9},"Temp data from NOAA website"]
[45405,69,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":14.4625},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.985507765830349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J101,K101+1,1)","v":10},"Temp data from NOAA website"]
[45394,63,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.90625},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.138888888888893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J102,K102+1,1)","v":11},"Temp data from NOAA website"]
[45392,66,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.793750000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.281535244922338},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J103,K103+1,1)","v":12},"Temp data from NOAA website"]
[45393,68,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.237500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.445925925925923},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J104,K104+1,1)","v":13},"Temp data from NOAA website"]
[45395,68,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":11},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.237500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.683518518518516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J105,K105+1,1)","v":14},"Temp data from NOAA website"]
[45408,60,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.768148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J106,K106+1,1)","v":15},"Temp data from NOAA website"]
[45407,69,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.012500000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.166111111111112},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J107,K107+1,1)","v":16},"Temp data from NOAA website"]
[45384,72,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.9},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.333333333333334},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J108,K108+1,1)","v":17},"Temp data from NOAA website"]
[45391,72,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.34375},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.424444444444445},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J109,K109+1,1)","v":18},"Temp data from NOAA website"]
[45406,72,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.34375},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.569814814814814},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J110,K110+1,1)","v":19},"Temp data from NOAA website"]
[45390,71,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7875000000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6188888888888879},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J111,K111+1,1)","v":20},"Temp data from NOAA website"]
[45411,66,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.5625},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.7196296296296278},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J112,K112+1,1)","v":21},"Temp data from NOAA website"]
[45409,70,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.0062500000000005},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.5681481481481452},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J113,K113+1,1)","v":22},"Temp data from NOAA website"]
[45383,74,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.3375000000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.3938888888888892},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J114,K114+1,1)","v":23},"Temp data from NOAA website"]
[45412,72,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.3375000000000004},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.4016666666666673},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J115,K115+1,1)","v":24},"Temp data from NOAA website"]
[45396,85,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":2.78125},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2124074074074072},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J116,K116+1,1)","v":25},"Temp data from NOAA website"]
[45400,73,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.6687500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.7270370370370371},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J117,K117+1,1)","v":26},"Temp data from NOAA website"]
[45399,78,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.0690740740740743},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J118,K118+1,1)","v":27},"Temp data from NOAA website"]
[45398,84,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.4444444444443821E-3},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J119,K119+1,1)","v":28},"Temp data from NOAA website"]
[45410,78,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J120,K120+1,1)","v":29},"Temp data from NOAA website"]
[45397,86,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1125},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":4},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J121,K121+1,1)","v":30},"Temp data from NOAA website"]
[45417,64,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.238849999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201254480286739},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J122,K122+1,1)","v":1},"Temp data from NOAA website"]
[45418,66,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.5947},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.361827956989249},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J123,K123+1,1)","v":2},"Temp data from NOAA website"]
[45415,69,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.4414999999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.368243727598569},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J124,K124+1,1)","v":3},"Temp data from NOAA website"]
[45422,70,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.7973499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.707939068100355},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J125,K125+1,1)","v":4},"Temp data from NOAA website"]
[45416,73,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.5090500000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.2791935483871},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J126,K126+1,1)","v":5},"Temp data from NOAA website"]
[45426,68,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.93245},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.01689964157706},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J127,K127+1,1)","v":6},"Temp data from NOAA website"]
[45435,75,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.93245},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.027741935483872},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J128,K128+1,1)","v":7},"Temp data from NOAA website"]
[45423,77,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.2883},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.1459677419354843},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J129,K129+1,1)","v":8},"Temp data from NOAA website"]
[45428,69,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.2883},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.2015412186379937},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J130,K130+1,1)","v":9},"Temp data from NOAA website"]
[45420,77,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.64415},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.4299999999999979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J131,K131+1,1)","v":10},"Temp data from NOAA website"]
[45427,70,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.64415},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.7132795698924737},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J132,K132+1,1)","v":11},"Temp data from NOAA website"]
[45414,73,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.065878136200717},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J133,K133+1,1)","v":12},"Temp data from NOAA website"]
[45421,77,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.264462365591398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J134,K134+1,1)","v":13},"Temp data from NOAA website"]
[45419,75,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.6554838709677409},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J135,K135+1,1)","v":14},"Temp data from NOAA website"]
[45442,78,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.908870967741934},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J136,K136+1,1)","v":15},"Temp data from NOAA website"]
[45429,75,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.1718279569892456},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J137,K137+1,1)","v":16},"Temp data from NOAA website"]
[45438,81,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.4845698924731172},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J138,K138+1,1)","v":17},"Temp data from NOAA website"]
[45413,81,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7857347670250883},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J139,K139+1,1)","v":18},"Temp data from NOAA website"]
[45441,80,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.92596774193548137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J140,K140+1,1)","v":19},"Temp data from NOAA website"]
[45436,83,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.833333333333257E-2},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J141,K141+1,1)","v":20},"Temp data from NOAA website"]
[45437,82,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J142,K142+1,1)","v":21},"Temp data from NOAA website"]
[45440,79,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J143,K143+1,1)","v":22},"Temp data from NOAA website"]
[45424,80,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J144,K144+1,1)","v":23},"Temp data from NOAA website"]
[45430,82,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J145,K145+1,1)","v":24},"Temp data from NOAA website"]
[45434,84,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J146,K146+1,1)","v":25},"Temp data from NOAA website"]
[45439,80,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J147,K147+1,1)","v":26},"Temp data from NOAA website"]
[45443,80,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J148,K148+1,1)","v":27},"Temp data from NOAA website"]
[45425,82,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J149,K149+1,1)","v":28},"Temp data from NOAA website"]
[45433,84,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J150,K150+1,1)","v":29},"Temp data from NOAA website"]
[45432,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J151,K151+1,1)","v":30},"Temp data from NOAA website"]
[45431,87,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.2883},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":5},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J152,K152+1,1)","v":31},"Temp data from NOAA website"]
[45454,79,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9318637992831516},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J153,K153+1,1)","v":1},"Temp data from NOAA website"]
[45444,78,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.877347670250896},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J154,K154+1,1)","v":2},"Temp data from NOAA website"]
[45453,82,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.8872222222222224},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J155,K155+1,1)","v":3},"Temp data from NOAA website"]
[45450,82,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.612222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J156,K156+1,1)","v":4},"Temp data from NOAA website"]
[45448,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.56722222222222174},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J157,K157+1,1)","v":5},"Temp data from NOAA website"]
[45449,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J158,K158+1,1)","v":6},"Temp data from NOAA website"]
[45455,85,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J159,K159+1,1)","v":7},"Temp data from NOAA website"]
[45445,81,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J160,K160+1,1)","v":8},"Temp data from NOAA website"]
[45473,85,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J161,K161+1,1)","v":9},"Temp data from NOAA website"]
[45446,81,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J162,K162+1,1)","v":10},"Temp data from NOAA website"]
[45451,91,57,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J163,K163+1,1)","v":11},"Temp data from NOAA website"]
[45459,84,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J164,K164+1,1)","v":12},"Temp data from NOAA website"]
[45452,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J165,K165+1,1)","v":13},"Temp data from NOAA website"]
[45463,80,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J166,K166+1,1)","v":14},"Temp data from NOAA website"]
[45470,87,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J167,K167+1,1)","v":15},"Temp data from NOAA website"]
[45471,86,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J168,K168+1,1)","v":16},"Temp data from NOAA website"]
[45447,85,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J169,K169+1,1)","v":17},"Temp data from NOAA website"]
[45456,89,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J170,K170+1,1)","v":18},"Temp data from NOAA website"]
[45458,89,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J171,K171+1,1)","v":19},"Temp data from NOAA website"]
[45472,82,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J172,K172+1,1)","v":20},"Temp data from NOAA website"]
[45462,88,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J173,K173+1,1)","v":21},"Temp data from NOAA website"]
[45464,89,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J174,K174+1,1)","v":22},"Temp data from NOAA website"]
[45465,88,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J175,K175+1,1)","v":23},"Temp data from NOAA website"]
[45466,92,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J176,K176+1,1)","v":24},"Temp data from NOAA website"]
[45469,94,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J177,K177+1,1)","v":25},"Temp data from NOAA website"]
[45467,91,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J178,K178+1,1)","v":26},"Temp data from NOAA website"]
[45460,89,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J179,K179+1,1)","v":27},"Temp data from NOAA website"]
[45461,90,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J180,K180+1,1)","v":28},"Temp data from NOAA website"]
[45457,94,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J181,K181+1,1)","v":29},"Temp data from NOAA website"]
[45468,96,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":85},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.67179999999999995},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":6},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J182,K182+1,1)","v":30},"Temp data from NOAA website"]
[45475,72,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.9386200716845867},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J183,K183+1,1)","v":1}]
[45492,79,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J184,K184+1,1)","v":2}]
[45474,78,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J185,K185+1,1)","v":3}]
[45493,80,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J186,K186+1,1)","v":4}]
[45494,76,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J187,K187+1,1)","v":5}]
[45495,79,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J188,K188+1,1)","v":6}]
[45491,83,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J189,K189+1,1)","v":7}]
[45496,81,62,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J190,K190+1,1)","v":8}]
[45483,80,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J191,K191+1,1)","v":9}]
[45478,81,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J192,K192+1,1)","v":10}]
[45490,82,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J193,K193+1,1)","v":11}]
[45485,84,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J194,K194+1,1)","v":12}]
[45479,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J195,K195+1,1)","v":13}]
[45481,82,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J196,K196+1,1)","v":14}]
[45501,82,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J197,K197+1,1)","v":15}]
[45480,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J198,K198+1,1)","v":16}]
[45497,86,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J199,K199+1,1)","v":17}]
[45484,88,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J200,K200+1,1)","v":18}]
[45482,85,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J201,K201+1,1)","v":19}]
[45476,83,72,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J202,K202+1,1)","v":20}]
[45498,89,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J203,K203+1,1)","v":21}]
[45502,88,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J204,K204+1,1)","v":22}]
[45477,85,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":78},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J205,K205+1,1)","v":23}]
[45499,90,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J206,K206+1,1)","v":24}]
[45500,89,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J207,K207+1,1)","v":25}]
[45487,88,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J208,K208+1,1)","v":26}]
[45504,89,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J209,K209+1,1)","v":27}]
[45486,89,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J210,K210+1,1)","v":28}]
[45488,92,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J211,K211+1,1)","v":29}]
[45503,94,74,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J212,K212+1,1)","v":30}]
[45489,94,75,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.74939999999999996},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":7},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J213,K213+1,1)","v":31}]
[45514,72,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":2},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.1516000000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.868709677419349},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J214,K214+1,1)","v":1}]
[45527,75,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.5306989247311804},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J215,K215+1,1)","v":2}]
[45526,76,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.2473118279569157E-2},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J216,K216+1,1)","v":3}]
[45528,78,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J217,K217+1,1)","v":4}]
[45513,78,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J218,K218+1,1)","v":5}]
[45515,75,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":67},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J219,K219+1,1)","v":6}]
[45516,75,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J220,K220+1,1)","v":7}]
[45525,76,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J221,K221+1,1)","v":8}]
[45517,73,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J222,K222+1,1)","v":9}]
[45535,77,61,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J223,K223+1,1)","v":10}]
[45511,74,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J224,K224+1,1)","v":11}]
[45518,75,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J225,K225+1,1)","v":12}]
[45524,82,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J226,K226+1,1)","v":13}]
[45529,77,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J227,K227+1,1)","v":14}]
[45512,81,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J228,K228+1,1)","v":15}]
[45523,83,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J229,K229+1,1)","v":16}]
[45519,84,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":75.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J230,K230+1,1)","v":17}]
[45522,85,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J231,K231+1,1)","v":18}]
[45507,88,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J232,K232+1,1)","v":19}]
[45520,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J233,K233+1,1)","v":20}]
[45521,89,66,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":77.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J234,K234+1,1)","v":21}]
[45506,89,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J235,K235+1,1)","v":22}]
[45508,92,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J236,K236+1,1)","v":23}]
[45533,89,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J237,K237+1,1)","v":24}]
[45509,92,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J238,K238+1,1)","v":25}]
[45510,93,68,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":80.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J239,K239+1,1)","v":26}]
[45505,93,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J240,K240+1,1)","v":27}]
[45534,92,71,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":81.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J241,K241+1,1)","v":28}]
[45532,94,70,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":82},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J242,K242+1,1)","v":29}]
[45530,93,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":83},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J243,K243+1,1)","v":30}]
[45531,95,73,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":84},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":1.0758000000000001},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":8},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J244,K244+1,1)","v":31}]
[45559,61,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.1650999999999989},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.450925925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J245,K245+1,1)","v":1}]
[45544,72,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.8557999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.436296296296296},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J246,K246+1,1)","v":2}]
[45558,63,55,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.8557999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.309259259259257},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J247,K247+1,1)","v":3}]
[45543,72,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.5465},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.779814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J248,K248+1,1)","v":4}]
[45560,70,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":60.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":5.8918499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.3977777777777796},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J249,K249+1,1)","v":5}]
[45542,74,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.9278999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2085185185185194},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J250,K250+1,1)","v":6}]
[45545,81,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.3092999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.1688888888888895},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J251,K251+1,1)","v":7}]
[45561,77,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.3092999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.2650000000000006},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J252,K252+1,1)","v":8}]
[45538,75,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.65464999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":4.532222222222221},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J253,K253+1,1)","v":9}]
[45563,75,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.65464999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.8581481481481479},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J254,K254+1,1)","v":10}]
[45546,80,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9318518518518517},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J255,K255+1,1)","v":11}]
[45539,78,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.153703703703703},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J256,K256+1,1)","v":12}]
[45562,80,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":65.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.3109259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J257,K257+1,1)","v":13}]
[45537,79,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.40222222222222398},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J258,K258+1,1)","v":14}]
[45540,81,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J259,K259+1,1)","v":15}]
[45549,74,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J260,K260+1,1)","v":16}]
[45565,83,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J261,K261+1,1)","v":17}]
[45547,86,52,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J262,K262+1,1)","v":18}]
[45557,75,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J263,K263+1,1)","v":19}]
[45564,84,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J264,K264+1,1)","v":20}]
[45536,84,59,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":71.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J265,K265+1,1)","v":21}]
[45548,84,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J266,K266+1,1)","v":22}]
[45550,81,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J267,K267+1,1)","v":23}]
[45541,90,56,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":73},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J268,K268+1,1)","v":24}]
[45552,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J269,K269+1,1)","v":25}]
[45553,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J270,K270+1,1)","v":26}]
[45554,86,63,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":74.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J271,K271+1,1)","v":27}]
[45551,88,64,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J272,K272+1,1)","v":28}]
[45555,88,65,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J273,K273+1,1)","v":29}]
[45556,91,67,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":79},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.30930000000000002},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":9},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J274,K274+1,1)","v":30}]
[45581,56,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.450799999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.566308243727597},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J275,K275+1,1)","v":1}]
[45582,61,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.227999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.103745519713264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J276,K276+1,1)","v":2}]
[45592,61,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.4495},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.451899641577064},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J277,K277+1,1)","v":3}]
[45591,65,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":49.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.226699999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.15010752688173},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J278,K278+1,1)","v":4}]
[45583,68,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.670999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.906021505376348},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J279,K279+1,1)","v":5}]
[45589,62,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.670999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.623530465949823},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J280,K280+1,1)","v":6}]
[45580,62,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":14.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":16.115299999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.630035842293911},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J281,K281+1,1)","v":7}]
[45593,69,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.8925},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.662240143369175},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J282,K282+1,1)","v":8}]
[45579,67,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.3368},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.582616487455198},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J283,K283+1,1)","v":9}]
[45567,68,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.669699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.682347670250898},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J284,K284+1,1)","v":10}]
[45584,71,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":11.669699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.821451612903227},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J285,K285+1,1)","v":11}]
[45573,70,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.558299999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":14.861003584229392},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J286,K286+1,1)","v":12}]
[45585,76,37,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.4468999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.884193548387097},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J287,K287+1,1)","v":13}]
[45590,74,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.4468999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.987240143369178},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J288,K288+1,1)","v":14}]
[45574,74,40,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":57},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":8},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":8.8911999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.091738351254483},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J289,K289+1,1)","v":15}]
[45568,75,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":7},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.7797999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":11.306774193548389},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J290,K290+1,1)","v":16}]
[45575,74,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":58.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":6.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":7.2241},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.560179211469537},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J291,K291+1,1)","v":17}]
[45572,76,43,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":59.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":5.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":6.1126999999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":9.6870430107526921},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J292,K292+1,1)","v":18}]
[45586,80,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":61},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":4},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":4.4455999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.9029928315412192},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J293,K293+1,1)","v":19}]
[45587,80,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.3342000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":8.1101612903225835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J294,K294+1,1)","v":20}]
[45576,82,47,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":64.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0.55569999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.2248387096774218},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J295,K295+1,1)","v":21}]
[45594,83,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":6.0353942652329762},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J296,K296+1,1)","v":22}]
[45596,82,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":66.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.0546057347670255},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J297,K297+1,1)","v":23}]
[45569,87,50,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":3.9418817204301084},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J298,K298+1,1)","v":24}]
[45588,84,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":68.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":2.9795519713261664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J299,K299+1,1)","v":25}]
[45570,80,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7708960573476709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J300,K300+1,1)","v":26}]
[45577,87,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0.6302688172043015},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J301,K301+1,1)","v":27}]
[45566,85,54,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":69.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J302,K302+1,1)","v":28}]
[45578,90,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":70.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J303,K303+1,1)","v":29}]
[45571,91,53,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":72},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J304,K304+1,1)","v":30}]
[45595,83,69,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":76},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":0},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":0.1114},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":0},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":10},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J305,K305+1,1)","v":31}]
[45625,35,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":26.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":40.140099999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.151666666666671},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J306,K306+1,1)","v":1}]
[45626,33,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":38},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":39.6188},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.107222222222205},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J307,K307+1,1)","v":2}]
[45623,40,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.969699999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.468148148148153},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J308,K308+1,1)","v":3}]
[45624,39,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.405799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.311296296296284},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J309,K309+1,1)","v":4}]
[45622,44,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.363199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.695555555555543},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J310,K310+1,1)","v":5}]
[45619,41,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.841900000000003},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.244814814814809},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J311,K311+1,1)","v":6}]
[45618,48,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.628899999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.984259259259254},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J312,K312+1,1)","v":7}]
[45617,48,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.107599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.960740740740736},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J313,K313+1,1)","v":8}]
[45620,53,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.064999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.911111111111111},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J314,K314+1,1)","v":9}]
[45611,55,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.415900000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.929259259259258},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J315,K315+1,1)","v":10}]
[45604,52,36,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.894600000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.719629629629626},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J316,K316+1,1)","v":11}]
[45597,54,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":44.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":21.3733},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.551111111111105},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J317,K317+1,1)","v":12}]
[45609,56,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.852},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.420370370370367},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J318,K318+1,1)","v":13}]
[45616,58,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":46.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":19.2881},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.463518518518519},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J319,K319+1,1)","v":14}]
[45598,61,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.7668},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.609259259259261},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J320,K320+1,1)","v":15}]
[45605,56,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":18},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.7668},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.759814814814813},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J321,K321+1,1)","v":16}]
[45603,57,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.2455},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":22.064259259259259},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J322,K322+1,1)","v":17}]
[45608,61,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.2455},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.27277777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J323,K323+1,1)","v":18}]
[45610,50,45,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":47.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":18.2455},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.594444444444441},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J324,K324+1,1)","v":19}]
[45612,64,32,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":17},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.7242},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":19.576666666666664},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J325,K325+1,1)","v":20}]
[45607,58,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":48.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":16.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":17.2029},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.077962962962964},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J326,K326+1,1)","v":21}]
[45606,54,46,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":50},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":15},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":15.638999999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":17.13425925925926},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J327,K327+1,1)","v":22}]
[45613,60,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":52},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":13},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":13.553799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":16.063148148148148},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J328,K328+1,1)","v":23}]
[45599,64,42,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.511199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.076851851851849},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J329,K329+1,1)","v":24}]
[45602,65,41,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":53},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":12},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":12.511199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":13.913333333333332},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J330,K330+1,1)","v":25}]
[45621,65,44,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":54.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.9473},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.532777777777778},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J331,K331+1,1)","v":26}]
[45614,59,51,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":55},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":10},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":10.426},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":10.467222222222222},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J332,K332+1,1)","v":27}]
[45615,64,48,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":56},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":9},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":9.3834},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":7.9072222222222202},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J333,K333+1,1)","v":28}]
[45600,66,58,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":62},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":3},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":3.1277999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":5.3861111111111137},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J334,K334+1,1)","v":29}]
[45601,67,60,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":63.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":1.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":4.2599999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":1.5638999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":1.7907407407407412},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J335,K335+1,1)","v":30}]
[45632,23,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":17.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.867999999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":64.141129032258078},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J336,K336+1,1)","v":1}]
[45639,29,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":44},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.267199999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":56.413440860215061},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J337,K337+1,1)","v":2}]
[45629,28,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.752800000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.055698924731203},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J338,K338+1,1)","v":3}]
[45647,27,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.723999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":50.106075268817207},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J339,K339+1,1)","v":4}]
[45648,27,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":42.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":43.723999999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":47.620430107526893},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J340,K340+1,1)","v":5}]
[45638,31,18,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.666399999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.680143369175624},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J341,K341+1,1)","v":6}]
[45640,35,14,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.666399999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.916648745519709},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J342,K342+1,1)","v":7}]
[45630,34,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":25},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.152000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.349301075268826},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J343,K343+1,1)","v":8}]
[45627,32,23,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":27.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.58},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":41.072741935483876},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J344,K344+1,1)","v":9}]
[45633,40,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":37},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":38.065599999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.174856630824387},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J345,K345+1,1)","v":10}]
[45628,32,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":28.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.551199999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.343028673835128},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J346,K346+1,1)","v":11}]
[45637,34,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.036799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.280358422939067},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J347,K347+1,1)","v":12}]
[45651,34,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":31.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":34.464799999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.370770609319003},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J348,K348+1,1)","v":13}]
[45631,52,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":33},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.950399999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.52629032258065},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J349,K349+1,1)","v":14}]
[45645,41,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.921599999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.81541218637993},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J350,K350+1,1)","v":15}]
[45649,47,22,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":34.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":30.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":31.378399999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.727007168458776},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J351,K351+1,1)","v":16}]
[45634,56,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.835199999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.681792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J352,K352+1,1)","v":17}]
[45646,52,21,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.320799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.824336917562725},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J353,K353+1,1)","v":18}]
[45652,39,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":36.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":29.320799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":31.934193548387089},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J354,K354+1,1)","v":19}]
[45644,47,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":28},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.806399999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.966792114695341},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J355,K355+1,1)","v":20}]
[45641,41,34,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":37.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":28.291999999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.176039426523289},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J356,K356+1,1)","v":21}]
[45650,47,29,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":38},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":27},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":27.7776},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.45564516129032},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J357,K357+1,1)","v":22}]
[45636,52,26,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.748799999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.63349462365591},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J358,K358+1,1)","v":23}]
[45643,51,28,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.234399999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.616182795698922},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J359,K359+1,1)","v":24}]
[45657,45,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.72},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":26.567401433691753},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J360,K360+1,1)","v":25}]
[45656,48,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":41.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":24.1768},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.634014336917563},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J361,K361+1,1)","v":26}]
[45642,49,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":23},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.662399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":24.530483870967746},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J362,K362+1,1)","v":27}]
[45654,47,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.148},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.029551971326168},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J363,K363+1,1)","v":28}]
[45655,46,39,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":42.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":22.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":23.148},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":20.715035842293908},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J364,K364+1,1)","v":29}]
[45653,49,38,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":43.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":21.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":22.119199999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":18.225089605734766},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J365,K365+1,1)","v":30}]
[45635,57,33,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":45},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":20},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8799999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":20.576000000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":12.179946236559145},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":12},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J366,K366+1,1)","v":31}]
[45678,14,-10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":2},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":63},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":64.820700000000002},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":65.822706093189979},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J367,K367+1,1)","v":1}]
[45677,7,-2,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":2.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":62.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":64.306249999999991},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":60.72220430107528},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J368,K368+1,1)","v":2}]
[45679,19,-10,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":4.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":60.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":62.248449999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":57.487974910394264},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J369,K369+1,1)","v":3}]
[45664,18,-7,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":5.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":59.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":61.219549999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":55.163817204301068},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J370,K370+1,1)","v":4}]
[45665,20,-9,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":5.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":59.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":61.219549999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":53.204211469534037},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J371,K371+1,1)","v":5}]
[45681,19,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":11},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":54},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":55.560599999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":51.393243727598566},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J372,K372+1,1)","v":6}]
[45671,22,1,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":11.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":53.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":55.046149999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":49.684964157706091},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J373,K373+1,1)","v":7}]
[45663,17,8,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.017249999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":48.045860215053757},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J374,K374+1,1)","v":8}]
[45666,21,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.017249999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":46.415931899641571},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J375,K375+1,1)","v":9}]
[45672,20,5,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":12.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":54.017249999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":45.240573476702501},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J376,K376+1,1)","v":10}]
[45676,23,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":13},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":52},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":53.502799999999993},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":44.340537634408598},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J377,K377+1,1)","v":11}]
[45667,32,4,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":18},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":47},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":48.3583},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":43.232365591397851},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J378,K378+1,1)","v":12}]
[45670,35,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.3294},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":42.183512544802859},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J379,K379+1,1)","v":13}]
[45682,35,3,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":19},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":46},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":47.3294},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":40.864462365591393},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J380,K380+1,1)","v":14}]
[45662,24,17,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":20.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":44.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":45.786049999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":39.602455197132606},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J381,K381+1,1)","v":15}]
[45673,32,11,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.757149999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":38.514211469534047},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J382,K382+1,1)","v":16}]
[45680,31,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":21.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.757149999999996},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":37.535376344086018},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J383,K383+1,1)","v":17}]
[45684,29,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":22},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":43},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":44.242699999999999},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":36.481272401433678},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J384,K384+1,1)","v":18}]
[45668,34,13,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.699349999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":35.555268817204293},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J385,K385+1,1)","v":19}]
[45669,35,12,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":23.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":41.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":42.699349999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":34.810842293906802},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J386,K386+1,1)","v":20}]
[45661,30,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":24.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":40.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":41.670449999999995},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":33.842401433691748},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J387,K387+1,1)","v":21}]
[45683,39,19,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.040399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.992311827956982},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J388,K388+1,1)","v":22}]
[45685,42,16,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":29},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":36},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":37.040399999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":32.111827956989238},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J389,K389+1,1)","v":23}]
[45660,40,20,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":35},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":36.011499999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":30.768136200716835},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J390,K390+1,1)","v":24}]
[45675,46,15,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":30.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":34.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":35.497049999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":29.395394265232973},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J391,K391+1,1)","v":25}]
[45659,38,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":32.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":33.439249999999994},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":28.297043010752681},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J392,K392+1,1)","v":26}]
[45658,36,30,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":32},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.924799999999998},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":27.088584229390676},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J393,K393+1,1)","v":27}]
[45674,42,25,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":33.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":31.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":32.410350000000001},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":25.43605734767025},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J394,K394+1,1)","v":28}]
[45686,47,24,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":35.5},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":29.5},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":30.352549999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":23.563172043010745},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J395,K395+1,1)","v":29}]
[45688,43,35,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":39},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":26},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":26.751399999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":21.201881720430098},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J396,K396+1,1)","v":30}]
[45687,53,27,{"$f":"AVERAGE(ChillTempAct[[#This Row],[ChillHigh]:[ChillLow]])","v":40},{"$f":"IF(ChillTempAct[[#This Row],[ChillAve]]<65,65-ChillTempAct[[#This Row],[ChillAve]],0)","v":25},{"$f":"INDEX(TempAdj[AdjustPct],MATCH(MONTH(ChillTempAct[[#This Row],[Date]]),TempAdj[Month],0))","v":2.8899999999999999E-2},{"$f":"ChillTempAct[[#This Row],[ChillHDD]]*(1+ChillTempAct[[#This Row],[ChillAdj]])","v":25.722499999999997},{"$f":"SUMPRODUCT((RankNHDD[Month]=ChillTempAct[[#This Row],[Month]])*(RankNHDD[Rank]=ChillTempAct[[#This Row],[Rank]])*RankNHDD[KIRKNHDD])","v":15.503064516129026},{"$f":"YEAR(ChillTempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(ChillTempAct[[#This Row],[Date]])","v":1},{"$f":"IF(ChillTempAct[[#This Row],[Month]]=J397,K397+1,1)","v":31}]

{"sheet":"CGITempActuals","index":18,"n_rows":398,"n_cols":15,"rows_kept":398,"cut":false,"hidden":false,"merged":[]}
["Date","CGIHigh","CGILow","CGIAve","CGIHDD","CGINHDD","Year","Month","Rank","Preparer's Notes","Reviewer's Notes",null,"Process for updating table:"]
[45306,12,3,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":7.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":57.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":55.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H1,I1+1,1)","v":1},"Temp data from NOAA website",null,null,"1)  Enter New Data at end of table"]
[45307,18,1,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":9.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":55.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":49.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H2,I2+1,1)","v":2},"Temp data from NOAA website",null,null,null,"New Data = Date, CGIHigh, CCGILow"]
[45305,17,4,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":10.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":54.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H3,I3+1,1)","v":3},"Temp data from NOAA website",null,null,"2)  Sort by:"]
[45308,26,-1,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":12.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":52.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H4,I4+1,1)","v":4},"Temp data from NOAA website",null,null,null,"Year","Smallest to Largest"]
[45311,22,5,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":51.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H5,I5+1,1)","v":5},"Temp data from NOAA website",null,null,null,"Month","Smallest to Largest"]
[45312,30,5,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":17.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":47.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H6,I6+1,1)","v":6},"Temp data from NOAA website",null,null,null,"CGIAve","Smallest to Largest"]
[45310,31,12,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H7,I7+1,1)","v":7},"Temp data from NOAA website",null,null,"3)  Formulas in rest of table will be applied to New Data"]
[45304,33,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H8,I8+1,1)","v":8},"Temp data from NOAA website",null,null,"4)  Do not overwrite formulas!"]
[45309,35,17,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":36.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H9,I9+1,1)","v":9},"Temp data from NOAA website",null,null,"5)  Weather Data is from the Cape Girardeau weather station"]
[45296,39,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":30.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H10,I10+1,1)","v":10},"Temp data from NOAA website",null,null,"6)  Station ID Information:"]
[45293,40,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H11,I11+1,1)","v":11},"Temp data from NOAA website",null,null,null,"NWS Cooperative Network ID:  231289"]
[45295,44,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.700000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H12,I12+1,1)","v":12},"Temp data from NOAA website",null,null,null,"WBAN (Weather Bureau Army Navy) ID:  03935"]
[45299,44,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H13,I13+1,1)","v":13},"Temp data from NOAA website",null,null,null,"Other ID:  USW00003935"]
[45292,38,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H14,I14+1,1)","v":14},"Temp data from NOAA website"]
[45294,49,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H15,I15+1,1)","v":15},"Temp data from NOAA website"]
[45313,43,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H16,I16+1,1)","v":16},"Temp data from NOAA website"]
[45301,42,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H17,I17+1,1)","v":17},"Temp data from NOAA website"]
[45298,47,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H18,I18+1,1)","v":18},"Temp data from NOAA website"]
[45303,54,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H19,I19+1,1)","v":19},"Temp data from NOAA website"]
[45297,42,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H20,I20+1,1)","v":20},"Temp data from NOAA website"]
[45322,50,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H21,I21+1,1)","v":21},"Temp data from NOAA website"]
[45300,46,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H22,I22+1,1)","v":22},"Temp data from NOAA website"]
[45319,44,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H23,I23+1,1)","v":23},"Temp data from NOAA website"]
[45318,43,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H24,I24+1,1)","v":24},"Temp data from NOAA website"]
[45302,53,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H25,I25+1,1)","v":25},"Temp data from NOAA website"]
[45314,48,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H26,I26+1,1)","v":26},"Temp data from NOAA website"]
[45317,50,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H27,I27+1,1)","v":27},"Temp data from NOAA website"]
[45316,50,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H28,I28+1,1)","v":28},"Temp data from NOAA website"]
[45321,57,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H29,I29+1,1)","v":29},"Temp data from NOAA website"]
[45320,66,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H30,I30+1,1)","v":30},"Temp data from NOAA website"]
[45315,56,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H31,I31+1,1)","v":31},"Temp data from NOAA website"]
[45339,34,18,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":53},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H32,I32+1,1)","v":1},"Temp data from NOAA website"]
[45340,50,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H33,I33+1,1)","v":2},"Temp data from NOAA website"]
[45351,49,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H34,I34+1,1)","v":3},"Temp data from NOAA website"]
[45338,45,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":39.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H35,I35+1,1)","v":4},"Temp data from NOAA website"]
[45341,58,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H36,I36+1,1)","v":5},"Temp data from NOAA website"]
[45334,49,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H37,I37+1,1)","v":6},"Temp data from NOAA website"]
[45335,56,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H38,I38+1,1)","v":7},"Temp data from NOAA website"]
[45346,50,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H39,I39+1,1)","v":8},"Temp data from NOAA website"]
[45328,60,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H40,I40+1,1)","v":9},"Temp data from NOAA website"]
[45329,59,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H41,I41+1,1)","v":10},"Temp data from NOAA website"]
[45323,58,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H42,I42+1,1)","v":11},"Temp data from NOAA website"]
[45333,53,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H43,I43+1,1)","v":12},"Temp data from NOAA website"]
[45327,58,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H44,I44+1,1)","v":13},"Temp data from NOAA website"]
[45336,63,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H45,I45+1,1)","v":14},"Temp data from NOAA website"]
[45342,62,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H46,I46+1,1)","v":15},"Temp data from NOAA website"]
[45350,70,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H47,I47+1,1)","v":16},"Temp data from NOAA website"]
[45326,57,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H48,I48+1,1)","v":17},"Temp data from NOAA website"]
[45347,69,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H49,I49+1,1)","v":18},"Temp data from NOAA website"]
[45345,65,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H50,I50+1,1)","v":19},"Temp data from NOAA website"]
[45325,66,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H51,I51+1,1)","v":20},"Temp data from NOAA website"]
[45337,66,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H52,I52+1,1)","v":21},"Temp data from NOAA website"]
[45343,72,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H53,I53+1,1)","v":22},"Temp data from NOAA website"]
[45332,63,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H54,I54+1,1)","v":23},"Temp data from NOAA website"]
[45330,61,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H55,I55+1,1)","v":24},"Temp data from NOAA website"]
[45324,68,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H56,I56+1,1)","v":25},"Temp data from NOAA website"]
[45344,66,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H57,I57+1,1)","v":26},"Temp data from NOAA website"]
[45348,73,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H58,I58+1,1)","v":27},"Temp data from NOAA website"]
[45331,66,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H59,I59+1,1)","v":28},"Temp data from NOAA website"]
[45349,79,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":2},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H60,I60+1,1)","v":29},"Temp data from NOAA website"]
[45369,45,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":41.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H61,I61+1,1)","v":1},"Temp data from NOAA website"]
[45370,60,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.799999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H62,I62+1,1)","v":2},"Temp data from NOAA website"]
[45361,56,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H63,I63+1,1)","v":3},"Temp data from NOAA website"]
[45352,49,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H64,I64+1,1)","v":4},"Temp data from NOAA website"]
[45360,54,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H65,I65+1,1)","v":5},"Temp data from NOAA website"]
[45374,53,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H66,I66+1,1)","v":6},"Temp data from NOAA website"]
[45353,61,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H67,I67+1,1)","v":7},"Temp data from NOAA website"]
[45377,55,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H68,I68+1,1)","v":8},"Temp data from NOAA website"]
[45362,65,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H69,I69+1,1)","v":9},"Temp data from NOAA website"]
[45378,58,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H70,I70+1,1)","v":10},"Temp data from NOAA website"]
[45379,63,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H71,I71+1,1)","v":11},"Temp data from NOAA website"]
[45368,59,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H72,I72+1,1)","v":12},"Temp data from NOAA website"]
[45372,62,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H73,I73+1,1)","v":13},"Temp data from NOAA website"]
[45367,67,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H74,I74+1,1)","v":14},"Temp data from NOAA website"]
[45371,68,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H75,I75+1,1)","v":15},"Temp data from NOAA website"]
[45375,67,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.100000000000001},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H76,I76+1,1)","v":16},"Temp data from NOAA website"]
[45358,59,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H77,I77+1,1)","v":17},"Temp data from NOAA website"]
[45363,69,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H78,I78+1,1)","v":18},"Temp data from NOAA website"]
[45366,65,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H79,I79+1,1)","v":19},"Temp data from NOAA website"]
[45380,70,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H80,I80+1,1)","v":20},"Temp data from NOAA website"]
[45357,64,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H81,I81+1,1)","v":21},"Temp data from NOAA website"]
[45359,62,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H82,I82+1,1)","v":22},"Temp data from NOAA website"]
[45373,70,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H83,I83+1,1)","v":23},"Temp data from NOAA website"]
[45354,74,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H84,I84+1,1)","v":24},"Temp data from NOAA website"]
[45376,72,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.1999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H85,I85+1,1)","v":25},"Temp data from NOAA website"]
[45364,77,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H86,I86+1,1)","v":26},"Temp data from NOAA website"]
[45356,76,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H87,I87+1,1)","v":27},"Temp data from NOAA website"]
[45382,78,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H88,I88+1,1)","v":28},"Temp data from NOAA website"]
[45381,77,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H89,I89+1,1)","v":29},"Temp data from NOAA website"]
[45355,79,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H90,I90+1,1)","v":30},"Temp data from NOAA website"]
[45365,77,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":3},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H91,I91+1,1)","v":31},"Temp data from NOAA website"]
[45387,60,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H92,I92+1,1)","v":1},"Temp data from NOAA website"]
[45386,57,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H93,I93+1,1)","v":2},"Temp data from NOAA website"]
[45388,62,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H94,I94+1,1)","v":3},"Temp data from NOAA website"]
[45385,54,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.399999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H95,I95+1,1)","v":4},"Temp data from NOAA website"]
[45403,61,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H96,I96+1,1)","v":5},"Temp data from NOAA website"]
[45404,66,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H97,I97+1,1)","v":6},"Temp data from NOAA website"]
[45402,61,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H98,I98+1,1)","v":7},"Temp data from NOAA website"]
[45401,64,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H99,I99+1,1)","v":8},"Temp data from NOAA website"]
[45394,70,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H100,I100+1,1)","v":9},"Temp data from NOAA website"]
[45407,67,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H101,I101+1,1)","v":10},"Temp data from NOAA website"]
[45395,79,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H102,I102+1,1)","v":11},"Temp data from NOAA website"]
[45390,77,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H103,I103+1,1)","v":12},"Temp data from NOAA website"]
[45393,72,48,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H104,I104+1,1)","v":13},"Temp data from NOAA website"]
[45384,78,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.8000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H105,I105+1,1)","v":14},"Temp data from NOAA website"]
[45392,66,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H106,I106+1,1)","v":15},"Temp data from NOAA website"]
[45406,73,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H107,I107+1,1)","v":16},"Temp data from NOAA website"]
[45405,74,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H108,I108+1,1)","v":17},"Temp data from NOAA website"]
[45389,75,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H109,I109+1,1)","v":18},"Temp data from NOAA website"]
[45391,68,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H110,I110+1,1)","v":19},"Temp data from NOAA website"]
[45411,73,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H111,I111+1,1)","v":20},"Temp data from NOAA website"]
[45408,80,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H112,I112+1,1)","v":21},"Temp data from NOAA website"]
[45396,81,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H113,I113+1,1)","v":22},"Temp data from NOAA website"]
[45412,79,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H114,I114+1,1)","v":23},"Temp data from NOAA website"]
[45400,81,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H115,I115+1,1)","v":24},"Temp data from NOAA website"]
[45399,83,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H116,I116+1,1)","v":25},"Temp data from NOAA website"]
[45409,80,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H117,I117+1,1)","v":26},"Temp data from NOAA website"]
[45383,77,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H118,I118+1,1)","v":27},"Temp data from NOAA website"]
[45397,84,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H119,I119+1,1)","v":28},"Temp data from NOAA website"]
[45410,79,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H120,I120+1,1)","v":29},"Temp data from NOAA website"]
[45398,80,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":4},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H121,I121+1,1)","v":30},"Temp data from NOAA website"]
[45422,73,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H122,I122+1,1)","v":1},"Temp data from NOAA website"]
[45423,78,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H123,I123+1,1)","v":2},"Temp data from NOAA website"]
[45424,81,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H124,I124+1,1)","v":3},"Temp data from NOAA website"]
[45442,80,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H125,I125+1,1)","v":4},"Temp data from NOAA website"]
[45417,75,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H126,I126+1,1)","v":5},"Temp data from NOAA website"]
[45427,77,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H127,I127+1,1)","v":6},"Temp data from NOAA website"]
[45441,79,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H128,I128+1,1)","v":7},"Temp data from NOAA website"]
[45425,74,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H129,I129+1,1)","v":8},"Temp data from NOAA website"]
[45415,76,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H130,I130+1,1)","v":9},"Temp data from NOAA website"]
[45428,82,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H131,I131+1,1)","v":10},"Temp data from NOAA website"]
[45429,78,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H132,I132+1,1)","v":11},"Temp data from NOAA website"]
[45426,78,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H133,I133+1,1)","v":12},"Temp data from NOAA website"]
[45440,83,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H134,I134+1,1)","v":13},"Temp data from NOAA website"]
[45416,83,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H135,I135+1,1)","v":14},"Temp data from NOAA website"]
[45443,83,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H136,I136+1,1)","v":15},"Temp data from NOAA website"]
[45418,79,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H137,I137+1,1)","v":16},"Temp data from NOAA website"]
[45413,86,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H138,I138+1,1)","v":17},"Temp data from NOAA website"]
[45421,83,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H139,I139+1,1)","v":18},"Temp data from NOAA website"]
[45430,85,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H140,I140+1,1)","v":19},"Temp data from NOAA website"]
[45434,81,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H141,I141+1,1)","v":20},"Temp data from NOAA website"]
[45420,84,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H142,I142+1,1)","v":21},"Temp data from NOAA website"]
[45435,82,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H143,I143+1,1)","v":22},"Temp data from NOAA website"]
[45436,80,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H144,I144+1,1)","v":23},"Temp data from NOAA website"]
[45439,84,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H145,I145+1,1)","v":24},"Temp data from NOAA website"]
[45414,84,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H146,I146+1,1)","v":25},"Temp data from NOAA website"]
[45432,87,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H147,I147+1,1)","v":26},"Temp data from NOAA website"]
[45438,85,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H148,I148+1,1)","v":27},"Temp data from NOAA website"]
[45419,84,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H149,I149+1,1)","v":28},"Temp data from NOAA website"]
[45431,89,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H150,I150+1,1)","v":29},"Temp data from NOAA website"]
[45437,83,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H151,I151+1,1)","v":30},"Temp data from NOAA website"]
[45433,88,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":5},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H152,I152+1,1)","v":31},"Temp data from NOAA website"]
[45452,74,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H153,I153+1,1)","v":1},"Temp data from NOAA website"]
[45453,80,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H154,I154+1,1)","v":2},"Temp data from NOAA website"]
[45454,80,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H155,I155+1,1)","v":3},"Temp data from NOAA website"]
[45455,85,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H156,I156+1,1)","v":4},"Temp data from NOAA website"]
[45450,88,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H157,I157+1,1)","v":5},"Temp data from NOAA website"]
[45451,83,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H158,I158+1,1)","v":6},"Temp data from NOAA website"]
[45456,89,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H159,I159+1,1)","v":7},"Temp data from NOAA website"]
[45448,81,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H160,I160+1,1)","v":8},"Temp data from NOAA website"]
[45469,79,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H161,I161+1,1)","v":9},"Temp data from NOAA website"]
[45444,82,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H162,I162+1,1)","v":10},"Temp data from NOAA website"]
[45445,86,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H163,I163+1,1)","v":11},"Temp data from NOAA website"]
[45449,89,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H164,I164+1,1)","v":12},"Temp data from NOAA website"]
[45447,85,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H165,I165+1,1)","v":13},"Temp data from NOAA website"]
[45458,93,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H166,I166+1,1)","v":14},"Temp data from NOAA website"]
[45463,90,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H167,I167+1,1)","v":15},"Temp data from NOAA website"]
[45470,89,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H168,I168+1,1)","v":16},"Temp data from NOAA website"]
[45471,90,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H169,I169+1,1)","v":17},"Temp data from NOAA website"]
[45473,86,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H170,I170+1,1)","v":18},"Temp data from NOAA website"]
[45446,90,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H171,I171+1,1)","v":19},"Temp data from NOAA website"]
[45457,92,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H172,I172+1,1)","v":20},"Temp data from NOAA website"]
[45460,87,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H173,I173+1,1)","v":21},"Temp data from NOAA website"]
[45461,87,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H174,I174+1,1)","v":22},"Temp data from NOAA website"]
[45467,92,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H175,I175+1,1)","v":23},"Temp data from NOAA website"]
[45462,88,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H176,I176+1,1)","v":24},"Temp data from NOAA website"]
[45464,93,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H177,I177+1,1)","v":25},"Temp data from NOAA website"]
[45465,93,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H178,I178+1,1)","v":26},"Temp data from NOAA website"]
[45466,95,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H179,I179+1,1)","v":27},"Temp data from NOAA website"]
[45459,96,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H180,I180+1,1)","v":28},"Temp data from NOAA website"]
[45468,99,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H181,I181+1,1)","v":29},"Temp data from NOAA website"]
[45472,94,77,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":85.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":6},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H182,I182+1,1)","v":30},"Temp data from NOAA website"]
[45492,83,58,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H183,I183+1,1)","v":1},"Temp data from NOAA website"]
[45474,81,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H184,I184+1,1)","v":2},"Temp data from NOAA website"]
[45482,77,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H185,I185+1,1)","v":3},"Temp data from NOAA website"]
[45491,84,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H186,I186+1,1)","v":4},"Temp data from NOAA website"]
[45493,86,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H187,I187+1,1)","v":5},"Temp data from NOAA website"]
[45475,90,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H188,I188+1,1)","v":6},"Temp data from NOAA website"]
[45483,87,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H189,I189+1,1)","v":7},"Temp data from NOAA website"]
[45479,89,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H190,I190+1,1)","v":8},"Temp data from NOAA website"]
[45480,89,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H191,I191+1,1)","v":9},"Temp data from NOAA website"]
[45496,87,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H192,I192+1,1)","v":10},"Temp data from NOAA website"]
[45500,83,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H193,I193+1,1)","v":11},"Temp data from NOAA website"]
[45484,90,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H194,I194+1,1)","v":12},"Temp data from NOAA website"]
[45495,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H195,I195+1,1)","v":13},"Temp data from NOAA website"]
[45494,86,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H196,I196+1,1)","v":14},"Temp data from NOAA website"]
[45497,90,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H197,I197+1,1)","v":15},"Temp data from NOAA website"]
[45478,89,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H198,I198+1,1)","v":16},"Temp data from NOAA website"]
[45489,84,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H199,I199+1,1)","v":17},"Temp data from NOAA website"]
[45485,90,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H200,I200+1,1)","v":18},"Temp data from NOAA website"]
[45490,86,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H201,I201+1,1)","v":19},"Temp data from NOAA website"]
[45499,89,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H202,I202+1,1)","v":20},"Temp data from NOAA website"]
[45498,91,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H203,I203+1,1)","v":21},"Temp data from NOAA website"]
[45501,88,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H204,I204+1,1)","v":22},"Temp data from NOAA website"]
[45481,90,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H205,I205+1,1)","v":23},"Temp data from NOAA website"]
[45486,92,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H206,I206+1,1)","v":24},"Temp data from NOAA website"]
[45476,95,72,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H207,I207+1,1)","v":25},"Temp data from NOAA website"]
[45487,94,74,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H208,I208+1,1)","v":26},"Temp data from NOAA website"]
[45488,95,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H209,I209+1,1)","v":27},"Temp data from NOAA website"]
[45502,92,76,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H210,I210+1,1)","v":28},"Temp data from NOAA website"]
[45477,96,73,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H211,I211+1,1)","v":29},"Temp data from NOAA website"]
[45503,95,77,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H212,I212+1,1)","v":30},"Temp data from NOAA website"]
[45504,95,78,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":7},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H213,I213+1,1)","v":31},"Temp data from NOAA website"]
[45525,80,52,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H214,I214+1,1)","v":1},"Temp data from NOAA website"]
[45526,85,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H215,I215+1,1)","v":2},"Temp data from NOAA website"]
[45514,82,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H216,I216+1,1)","v":3},"Temp data from NOAA website"]
[45524,82,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H217,I217+1,1)","v":4},"Temp data from NOAA website"]
[45513,84,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H218,I218+1,1)","v":5},"Temp data from NOAA website"]
[45516,81,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H219,I219+1,1)","v":6},"Temp data from NOAA website"]
[45517,85,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H220,I220+1,1)","v":7},"Temp data from NOAA website"]
[45515,84,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H221,I221+1,1)","v":8},"Temp data from NOAA website"]
[45523,88,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H222,I222+1,1)","v":9},"Temp data from NOAA website"]
[45527,92,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H223,I223+1,1)","v":10},"Temp data from NOAA website"]
[45511,83,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H224,I224+1,1)","v":11},"Temp data from NOAA website"]
[45512,88,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H225,I225+1,1)","v":12},"Temp data from NOAA website"]
[45518,85,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H226,I226+1,1)","v":13},"Temp data from NOAA website"]
[45522,90,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H227,I227+1,1)","v":14},"Temp data from NOAA website"]
[45529,94,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H228,I228+1,1)","v":15},"Temp data from NOAA website"]
[45530,96,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H229,I229+1,1)","v":16},"Temp data from NOAA website"]
[45508,94,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H230,I230+1,1)","v":17},"Temp data from NOAA website"]
[45528,92,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":79.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H231,I231+1,1)","v":18},"Temp data from NOAA website"]
[45506,90,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H232,I232+1,1)","v":19},"Temp data from NOAA website"]
[45535,89,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H233,I233+1,1)","v":20},"Temp data from NOAA website"]
[45509,94,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":80.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H234,I234+1,1)","v":21},"Temp data from NOAA website"]
[45507,93,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H235,I235+1,1)","v":22},"Temp data from NOAA website"]
[45510,97,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H236,I236+1,1)","v":23},"Temp data from NOAA website"]
[45519,95,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H237,I237+1,1)","v":24},"Temp data from NOAA website"]
[45534,93,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H238,I238+1,1)","v":25},"Temp data from NOAA website"]
[45520,94,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H239,I239+1,1)","v":26},"Temp data from NOAA website"]
[45531,98,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":82.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H240,I240+1,1)","v":27},"Temp data from NOAA website"]
[45521,97,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":83},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H241,I241+1,1)","v":28},"Temp data from NOAA website"]
[45532,97,71,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H242,I242+1,1)","v":29},"Temp data from NOAA website"]
[45533,102,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":84},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H243,I243+1,1)","v":30},"Temp data from NOAA website"]
[45505,97,75,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":86},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":8},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H244,I244+1,1)","v":31},"Temp data from NOAA website"]
[45543,76,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H245,I245+1,1)","v":1},"Temp data from NOAA website"]
[45544,82,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":3.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H246,I246+1,1)","v":2},"Temp data from NOAA website"]
[45542,77,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H247,I247+1,1)","v":3},"Temp data from NOAA website"]
[45562,68,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H248,I248+1,1)","v":4},"Temp data from NOAA website"]
[45545,88,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H249,I249+1,1)","v":5},"Temp data from NOAA website"]
[45561,81,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H250,I250+1,1)","v":6},"Temp data from NOAA website"]
[45563,72,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H251,I251+1,1)","v":7},"Temp data from NOAA website"]
[45560,80,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H252,I252+1,1)","v":8},"Temp data from NOAA website"]
[45547,78,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H253,I253+1,1)","v":9},"Temp data from NOAA website"]
[45538,83,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H254,I254+1,1)","v":10},"Temp data from NOAA website"]
[45559,79,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":70},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H255,I255+1,1)","v":11},"Temp data from NOAA website"]
[45565,80,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H256,I256+1,1)","v":12},"Temp data from NOAA website"]
[45548,77,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H257,I257+1,1)","v":13},"Temp data from NOAA website"]
[45553,88,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H258,I258+1,1)","v":14},"Temp data from NOAA website"]
[45564,78,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H259,I259+1,1)","v":15},"Temp data from NOAA website"]
[45546,92,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H260,I260+1,1)","v":16},"Temp data from NOAA website"]
[45549,78,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H261,I261+1,1)","v":17},"Temp data from NOAA website"]
[45552,90,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H262,I262+1,1)","v":18},"Temp data from NOAA website"]
[45537,86,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H263,I263+1,1)","v":19},"Temp data from NOAA website"]
[45558,81,69,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H264,I264+1,1)","v":20},"Temp data from NOAA website"]
[45550,83,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H265,I265+1,1)","v":21},"Temp data from NOAA website"]
[45551,88,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H266,I266+1,1)","v":22},"Temp data from NOAA website"]
[45554,90,61,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":75.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H267,I267+1,1)","v":23},"Temp data from NOAA website"]
[45541,90,62,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H268,I268+1,1)","v":24},"Temp data from NOAA website"]
[45539,87,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H269,I269+1,1)","v":25},"Temp data from NOAA website"]
[45540,93,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H270,I270+1,1)","v":26},"Temp data from NOAA website"]
[45556,86,67,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":76.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H271,I271+1,1)","v":27},"Temp data from NOAA website"]
[45555,91,64,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":77.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H272,I272+1,1)","v":28},"Temp data from NOAA website"]
[45557,88,68,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":78},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H273,I273+1,1)","v":29},"Temp data from NOAA website"]
[45536,93,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":81.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":9},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H274,I274+1,1)","v":30},"Temp data from NOAA website"]
[45581,62,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H275,I275+1,1)","v":1},"Temp data from NOAA website"]
[45582,66,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H276,I276+1,1)","v":2},"Temp data from NOAA website"]
[45580,59,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H277,I277+1,1)","v":3},"Temp data from NOAA website"]
[45583,71,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H278,I278+1,1)","v":4},"Temp data from NOAA website"]
[45579,65,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H279,I279+1,1)","v":5},"Temp data from NOAA website"]
[45584,75,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H280,I280+1,1)","v":6},"Temp data from NOAA website"]
[45592,70,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H281,I281+1,1)","v":7},"Temp data from NOAA website"]
[45585,76,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H282,I282+1,1)","v":8},"Temp data from NOAA website"]
[45591,69,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H283,I283+1,1)","v":9},"Temp data from NOAA website"]
[45573,75,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H284,I284+1,1)","v":10},"Temp data from NOAA website"]
[45586,79,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H285,I285+1,1)","v":11},"Temp data from NOAA website"]
[45589,74,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":58},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":7},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H286,I286+1,1)","v":12},"Temp data from NOAA website"]
[45572,73,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":59},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":6},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9.6999999999999993},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H287,I287+1,1)","v":13},"Temp data from NOAA website"]
[45567,76,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H288,I288+1,1)","v":14},"Temp data from NOAA website"]
[45574,79,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":8.3000000000000007},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H289,I289+1,1)","v":15},"Temp data from NOAA website"]
[45587,83,39,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H290,I290+1,1)","v":16},"Temp data from NOAA website"]
[45596,73,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":61},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":4},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H291,I291+1,1)","v":17},"Temp data from NOAA website"]
[45568,81,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H292,I292+1,1)","v":18},"Temp data from NOAA website"]
[45575,82,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":62.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.0999999999999996},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H293,I293+1,1)","v":19},"Temp data from NOAA website"]
[45593,84,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":63},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":2},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H294,I294+1,1)","v":20},"Temp data from NOAA website"]
[45566,79,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":3.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H295,I295+1,1)","v":21},"Temp data from NOAA website"]
[45576,83,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":1},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":2.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H296,I296+1,1)","v":22},"Temp data from NOAA website"]
[45588,82,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":64.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H297,I297+1,1)","v":23},"Temp data from NOAA website"]
[45569,84,50,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H298,I298+1,1)","v":24},"Temp data from NOAA website"]
[45578,81,53,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":67},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H299,I299+1,1)","v":25},"Temp data from NOAA website"]
[45577,86,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H300,I300+1,1)","v":26},"Temp data from NOAA website"]
[45570,87,56,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":71.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H301,I301+1,1)","v":27},"Temp data from NOAA website"]
[45571,90,54,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H302,I302+1,1)","v":28},"Temp data from NOAA website"]
[45590,84,60,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":72},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H303,I303+1,1)","v":29},"Temp data from NOAA website"]
[45594,83,63,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H304,I304+1,1)","v":30},"Temp data from NOAA website"]
[45595,82,66,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":74},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":10},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H305,I305+1,1)","v":31},"Temp data from NOAA website"]
[45625,43,23,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H306,I306+1,1)","v":1},"Temp data from NOAA website"]
[45626,46,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":34},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H307,I307+1,1)","v":2},"Temp data from NOAA website"]
[45624,44,31,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H308,I308+1,1)","v":3},"Temp data from NOAA website"]
[45619,46,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H309,I309+1,1)","v":4},"Temp data from NOAA website"]
[45622,51,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H310,I310+1,1)","v":5},"Temp data from NOAA website"]
[45617,48,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H311,I311+1,1)","v":6},"Temp data from NOAA website"]
[45623,48,37,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H312,I312+1,1)","v":7},"Temp data from NOAA website"]
[45618,52,34,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H313,I313+1,1)","v":8},"Temp data from NOAA website"]
[45611,59,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H314,I314+1,1)","v":9},"Temp data from NOAA website"]
[45610,58,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":17},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H315,I315+1,1)","v":10},"Temp data from NOAA website"]
[45612,61,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":49.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H316,I316+1,1)","v":11},"Temp data from NOAA website"]
[45620,65,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H317,I317+1,1)","v":12},"Temp data from NOAA website"]
[45616,60,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":14.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H318,I318+1,1)","v":13},"Temp data from NOAA website"]
[45609,60,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H319,I319+1,1)","v":14},"Temp data from NOAA website"]
[45597,64,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":52.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H320,I320+1,1)","v":15},"Temp data from NOAA website"]
[45608,62,44,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.899999999999999},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H321,I321+1,1)","v":16},"Temp data from NOAA website"]
[45621,66,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H322,I322+1,1)","v":17},"Temp data from NOAA website"]
[45598,71,38,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H323,I323+1,1)","v":18},"Temp data from NOAA website"]
[45613,70,40,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H324,I324+1,1)","v":19},"Temp data from NOAA website"]
[45607,69,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":55.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H325,I325+1,1)","v":20},"Temp data from NOAA website"]
[45604,66,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":9},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":13.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H326,I326+1,1)","v":21},"Temp data from NOAA website"]
[45605,62,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":56.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":12.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H327,I327+1,1)","v":22},"Temp data from NOAA website"]
[45603,65,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":57},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":8},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H328,I328+1,1)","v":23},"Temp data from NOAA website"]
[45615,71,49,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":60},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H329,I329+1,1)","v":24},"Temp data from NOAA website"]
[45602,73,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H330,I330+1,1)","v":25},"Temp data from NOAA website"]
[45606,75,55,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":65},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":7.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H331,I331+1,1)","v":26},"Temp data from NOAA website"]
[45614,74,59,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":66.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":6.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H332,I332+1,1)","v":27},"Temp data from NOAA website"]
[45599,79,57,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":68},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":4.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H333,I333+1,1)","v":28},"Temp data from NOAA website"]
[45601,73,65,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":69},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":1.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H334,I334+1,1)","v":29},"Temp data from NOAA website"]
[45600,76,70,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":73},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":0},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":0.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":11},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H335,I335+1,1)","v":30},"Temp data from NOAA website"]
[45632,35,13,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":24},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":41},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":54.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H336,I336+1,1)","v":1},"Temp data from NOAA website"]
[45628,34,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":27.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H337,I337+1,1)","v":2},"Temp data from NOAA website"]
[45629,35,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":35.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H338,I338+1,1)","v":3},"Temp data from NOAA website"]
[45631,50,13,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H339,I339+1,1)","v":4},"Temp data from NOAA website"]
[45648,43,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":32.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H340,I340+1,1)","v":5},"Temp data from NOAA website"]
[45627,42,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H341,I341+1,1)","v":6},"Temp data from NOAA website"]
[45647,41,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":31.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H342,I342+1,1)","v":7},"Temp data from NOAA website"]
[45637,45,26,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H343,I343+1,1)","v":8},"Temp data from NOAA website"]
[45638,49,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H344,I344+1,1)","v":9},"Temp data from NOAA website"]
[45646,42,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H345,I345+1,1)","v":10},"Temp data from NOAA website"]
[45633,54,21,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H346,I346+1,1)","v":11},"Temp data from NOAA website"]
[45645,46,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H347,I347+1,1)","v":12},"Temp data from NOAA website"]
[45639,48,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H348,I348+1,1)","v":13},"Temp data from NOAA website"]
[45649,48,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H349,I349+1,1)","v":14},"Temp data from NOAA website"]
[45636,49,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H350,I350+1,1)","v":15},"Temp data from NOAA website"]
[45630,53,32,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":42.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H351,I351+1,1)","v":16},"Temp data from NOAA website"]
[45640,53,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":43},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":22},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H352,I352+1,1)","v":17},"Temp data from NOAA website"]
[45634,52,36,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":21},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H353,I353+1,1)","v":18},"Temp data from NOAA website"]
[45644,54,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.6},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H354,I354+1,1)","v":19},"Temp data from NOAA website"]
[45650,48,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":45.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H355,I355+1,1)","v":20},"Temp data from NOAA website"]
[45643,59,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":19},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H356,I356+1,1)","v":21},"Temp data from NOAA website"]
[45656,58,35,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":46.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H357,I357+1,1)","v":22},"Temp data from NOAA website"]
[45651,49,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":47},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":18},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":22.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H358,I358+1,1)","v":23},"Temp data from NOAA website"]
[45657,56,41,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":48.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":16.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H359,I359+1,1)","v":24},"Temp data from NOAA website"]
[45635,53,47,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H360,I360+1,1)","v":25},"Temp data from NOAA website"]
[45641,58,42,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":19},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H361,I361+1,1)","v":26},"Temp data from NOAA website"]
[45652,55,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":50},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":15},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":17.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H362,I362+1,1)","v":27},"Temp data from NOAA website"]
[45655,58,45,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":51.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":13.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":15.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H363,I363+1,1)","v":28},"Temp data from NOAA website"]
[45642,64,43,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":11.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":14},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H364,I364+1,1)","v":29},"Temp data from NOAA website"]
[45653,58,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":10.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H365,I365+1,1)","v":30},"Temp data from NOAA website"]
[45654,58,51,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":54.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":10.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2024},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":12},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H366,I366+1,1)","v":31},"Temp data from NOAA website"]
[45678,18,8,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":52},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":55.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H367,I367+1,1)","v":1},"Temp data from NOAA website"]
[45677,20,7,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":13.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":51.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":49.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H368,I368+1,1)","v":2},"Temp data from NOAA website"]
[45676,29,11,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":20},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":45},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":46.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H369,I369+1,1)","v":3},"Temp data from NOAA website"]
[45679,32,10,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":44},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":44},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H370,I370+1,1)","v":4},"Temp data from NOAA website"]
[45681,32,11,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":21.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":42.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H371,I371+1,1)","v":5},"Temp data from NOAA website"]
[45665,28,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":22},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":40.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H372,I372+1,1)","v":6},"Temp data from NOAA website"]
[45668,34,10,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":22},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":43},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":38.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H373,I373+1,1)","v":7},"Temp data from NOAA website"]
[45666,32,14,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":23},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":42},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":37.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H374,I374+1,1)","v":8},"Temp data from NOAA website"]
[45672,33,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":24.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":36.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H375,I375+1,1)","v":9},"Temp data from NOAA website"]
[45663,28,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":40},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":35.299999999999997},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H376,I376+1,1)","v":10},"Temp data from NOAA website"]
[45664,27,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":25.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":34.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H377,I377+1,1)","v":11},"Temp data from NOAA website"]
[45670,36,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":26},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":39},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33.700000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H378,I378+1,1)","v":12},"Temp data from NOAA website"]
[45669,40,16,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":28},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":37},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":33},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H379,I379+1,1)","v":13},"Temp data from NOAA website"]
[45671,43,15,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":36},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":32.200000000000003},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H380,I380+1,1)","v":14},"Temp data from NOAA website"]
[45667,32,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":29.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":35.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":31.4},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H381,I381+1,1)","v":15},"Temp data from NOAA website"]
[45662,34,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":34},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H382,I382+1,1)","v":16},"Temp data from NOAA website"]
[45680,44,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":30.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H383,I383+1,1)","v":17},"Temp data from NOAA website"]
[45684,44,19,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":31.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":33.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":29.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H384,I384+1,1)","v":18},"Temp data from NOAA website"]
[45661,36,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":33},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":32},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":28.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H385,I385+1,1)","v":19},"Temp data from NOAA website"]
[45658,43,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":30},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":27.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H386,I386+1,1)","v":20},"Temp data from NOAA website"]
[45682,49,22,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":35.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26.8},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H387,I387+1,1)","v":21},"Temp data from NOAA website"]
[45659,45,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":26},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H388,I388+1,1)","v":22},"Temp data from NOAA website"]
[45675,43,29,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":29},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":25.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H389,I389+1,1)","v":23},"Temp data from NOAA website"]
[45683,45,28,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":36.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":28.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":24.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H390,I390+1,1)","v":24},"Temp data from NOAA website"]
[45660,42,33,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":37.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":27.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":23.1},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H391,I391+1,1)","v":25},"Temp data from NOAA website"]
[45673,53,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":38.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":26.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":21.9},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H392,I392+1,1)","v":26},"Temp data from NOAA website"]
[45685,55,24,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":39.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":25.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":20.3},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H393,I393+1,1)","v":27},"Temp data from NOAA website"]
[45674,56,25,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":40.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":24.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":18.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H394,I394+1,1)","v":28},"Temp data from NOAA website"]
[45687,53,30,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":41.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":23.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":16.2},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H395,I395+1,1)","v":29},"Temp data from NOAA website"]
[45686,62,27,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":44.5},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":20.5},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":11.7},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H396,I396+1,1)","v":30},"Temp data from NOAA website"]
[45688,60,46,{"$f":"AVERAGE(CGITempAct[[#This Row],[CGIHigh]:[CGILow]]\n)","v":53},{"$f":"IF(CGITempAct[[#This Row],[CGIAve]]<65,(65-CGITempAct[[#This Row],[CGIAve]]),0)","v":12},{"$f":"SUMPRODUCT((RankNHDD[Month]=CGITempAct[[#This Row],[Month]])*(RankNHDD[Rank]=CGITempAct[[#This Row],[Rank]])*RankNHDD[CGINHDD])","v":5.5},{"$f":"YEAR(CGITempAct[[#This Row],[Date]])","v":2025},{"$f":"MONTH(CGITempAct[[#This Row],[Date]])","v":1},{"$f":"IF(CGITempAct[[#This Row],[Month]]=H397,I397+1,1)","v":31},"Temp data from NOAA website"]

{"sheet":"NHDD","index":19,"n_rows":367,"n_cols":10,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Month","Day","KIRKResNHDD65","KIRKSGSNHDD60","KCIResNHDD65","KCISGSNHDD60","CGIResNHDD65","CGISGSNHDD60","Preparer's Notes","Reviewer's Notes"]
[1,1,40.6,35.6,36.979999999999997,31.98,27.43,22.43,"Used for period on and after 1/8/2025"]
[1,2,40.68,35.68,37.049999999999997,32.049999999999997,29.13,24.23,"Used for period on and after 1/8/2025"]
[1,3,39.200000000000003,34.200000000000003,35.1,30.1,29.13,24.13,"Used for period on and after 1/8/2025"]
[1,4,38.299999999999997,33.299999999999997,35.6,30.6,29.68,24.68,"Used for period on and after 1/8/2025"]
[1,5,38.799999999999997,33.799999999999997,36.5,31.5,30.83,25.83,"Used for period on and after 1/8/2025"]
[1,6,41.35,36.35,37.880000000000003,32.880000000000003,33.380000000000003,28.38,"Used for period on and after 1/8/2025"]
[1,7,38.619999999999997,33.619999999999997,34.700000000000003,29.7,31.65,26.88,"Used for period on and after 1/8/2025"]
[1,8,37.159999999999997,32.159999999999997,33.58,28.58,29.6,24.6,"Used for period on and after 1/8/2025"]
[1,9,37.83,32.83,34.35,29.35,28.8,23.8,"Used for period on and after 1/8/2025"]
[1,10,37.880000000000003,32.880000000000003,35.1,30.1,27.85,22.85,"Used for period on and after 1/8/2025"]
[1,11,33.450000000000003,28.45,31.35,26.35,26.88,22.03,"Used for period on and after 1/8/2025"]
[1,12,36.159999999999997,31.16,35.950000000000003,30.95,27.5,22.75,"Used for period on and after 1/8/2025"]
[1,13,41.09,36.090000000000003,37.78,32.78,31.03,26.03,"Used for period on and after 1/8/2025"]
[1,14,39.25,34.25,34.78,29.78,30.88,25.88,"Used for period on and after 1/8/2025"]
[1,15,41.58,36.58,37.950000000000003,32.950000000000003,31.98,26.98,"Used for period on and after 1/8/2025"]
[1,16,41.1,36.1,37.75,32.75,32.25,27.25,"Used for period on and after 1/8/2025"]
[1,17,41.08,36.08,38.130000000000003,33.130000000000003,31.88,26.88,"Used for period on and after 1/8/2025"]
[1,18,39.08,34.08,34.28,29.28,32.549999999999997,27.55,"Used for period on and after 1/8/2025"]
[1,19,39.65,34.65,35.049999999999997,30.05,30.65,25.65,"Used for period on and after 1/8/2025"]
[1,20,41.93,36.93,36.85,31.85,31.78,26.78,"Used for period on and after 1/8/2025"]
[1,21,41.18,36.18,36.229999999999997,31.23,31.8,26.8,"Used for period on and after 1/8/2025"]
[1,22,39.549999999999997,34.549999999999997,35.75,30.75,31.48,26.48,"Used for period on and after 1/8/2025"]
[1,23,40.700000000000003,35.700000000000003,37.53,32.53,32.6,27.6,"Used for period on and after 1/8/2025"]
[1,24,39.729999999999997,34.729999999999997,35.08,30.08,32.03,27.03,"Used for period on and after 1/8/2025"]
[1,25,38.5,33.5,34.130000000000003,29.13,30.55,25.55,"Used for period on and after 1/8/2025"]
[1,26,37.880000000000003,32.880000000000003,33.53,28.53,30.6,25.6,"Used for period on and after 1/8/2025"]
[1,27,38.83,33.83,33.630000000000003,28.63,31.73,26.73,"Used for period on and after 1/8/2025"]
[1,28,37.950000000000003,32.950000000000003,32.130000000000003,27.15,30.53,25.53,"Used for period on and after 1/8/2025"]
[1,29,38.4,33.4,33,28,30.58,25.65,"Used for period on and after 1/8/2025"]
[1,30,40.450000000000003,35.450000000000003,35.1,30.1,32.5,27.5,"Used for period on and after 1/8/2025"]
[1,31,36.43,31.43,32.03,27.03,29.25,24.25,"Used for period on and after 1/8/2025"]
[2,1,36.78,31.78,33,28,26.6,21.6,"Used for period on and after 1/8/2025"]
[2,2,38.83,33.83,34,29,27.85,22.85,"Used for period on and after 1/8/2025"]
[2,3,39.83,34.83,34.799999999999997,29.8,29.68,24.68,"Used for period on and after 1/8/2025"]
[2,4,40.53,35.53,36.049999999999997,31.05,29.6,24.68,"Used for period on and after 1/8/2025"]
[2,5,41.6,36.6,37.299999999999997,32.299999999999997,31.33,26.5,"Used for period on and after 1/8/2025"]
[2,6,38.28,33.28,34.28,29.28,28.68,23.68,"Used for period on and after 1/8/2025"]
[2,7,40.880000000000003,35.880000000000003,36.53,31.53,29.28,24.33,"Used for period on and after 1/8/2025"]
[2,8,42.15,37.15,38.43,33.43,31.35,26.35,"Used for period on and after 1/8/2025"]
[2,9,42.4,37.4,37.130000000000003,32.130000000000003,32.380000000000003,27.38,"Used for period on and after 1/8/2025"]
[2,10,41.33,36.33,36.200000000000003,31.2,31.58,26.58,"Used for period on and after 1/8/2025"]
[2,11,39.9,34.9,35.65,30.65,30.1,25.15,"Used for period on and after 1/8/2025"]
[2,12,41.33,36.33,38.03,33.03,31.73,26.73,"Used for period on and after 1/8/2025"]
[2,13,39.549999999999997,34.549999999999997,34.35,29.35,31.8,26.8,"Used for period on and after 1/8/2025"]
[2,14,36.9,31.9,32.58,27.58,28.38,23.38,"Used for period on and after 1/8/2025"]
[2,15,40.6,35.6,35.75,30.75,29.2,24.45,"Used for period on and after 1/8/2025"]
[2,16,38.200000000000003,33.200000000000003,34.65,29.65,29.9,24.9,"Used for period on and after 1/8/2025"]
[2,17,34.68,29.68,29.98,25.03,28.45,23.45,"Used for period on and after 1/8/2025"]
[2,18,35.78,30.78,30.4,25.4,28.5,23.5,"Used for period on and after 1/8/2025"]
[2,19,34.9,29.9,29.65,24.68,27.6,22.63,"Used for period on and after 1/8/2025"]
[2,20,31.15,26.2,27.58,22.7,23,18,"Used for period on and after 1/8/2025"]
[2,21,31.4,26.4,29.45,24.45,23.38,18.38,"Used for period on and after 1/8/2025"]
[2,22,32.68,27.68,30.08,25.1,24.23,19.329999999999998,"Used for period on and after 1/8/2025"]
[2,23,34.200000000000003,29.2,30.3,25.3,24.3,19.350000000000001,"Used for period on and after 1/8/2025"]
[2,24,35.15,30.15,32.58,27.58,25.13,20.13,"Used for period on and after 1/8/2025"]
[2,25,36.450000000000003,31.45,33.43,28.43,27.6,22.6,"Used for period on and after 1/8/2025"]
[2,26,35.58,30.58,31.98,26.98,27.45,22.45,"Used for period on and after 1/8/2025"]
[2,27,32.479999999999997,27.48,29.5,24.5,24.33,19.329999999999998,"Used for period on and after 1/8/2025"]
[2,28,30.11,25.21,26.13,21.13,21.5,16.600000000000001,"Used for period on and after 1/8/2025"]
[2,29,21.6,16.600000000000001,17.8,12.8,15.6,10.6,"Used for period on and after 1/8/2025"]
[3,1,29.13,24.13,26.8,22.03,20.8,15.8,"Used for period on and after 1/8/2025"]
[3,2,33.08,28.08,29.15,24.4,22.43,17.43,"Used for period on and after 1/8/2025"]
[3,3,33.229999999999997,28.23,28.35,23.35,25.35,20.350000000000001,"Used for period on and after 1/8/2025"]
[3,4,30.35,25.35,24.5,19.5,23.4,18.5,"Used for period on and after 1/8/2025"]
[3,5,28.25,23.25,24.05,19.3,22.43,17.43,"Used for period on and after 1/8/2025"]
[3,6,26.73,21.83,22.15,17.329999999999998,22.5,17.829999999999998,"Used for period on and after 1/8/2025"]
[3,7,26.4,21.43,21,16.25,19.98,15.48,"Used for period on and after 1/8/2025"]
[3,8,25.38,20.63,21.23,16.399999999999999,19.38,14.53,"Used for period on and after 1/8/2025"]
[3,9,25.1,20.100000000000001,20.8,16.05,17.28,12.28,"Used for period on and after 1/8/2025"]
[3,10,24.5,19.53,21.2,16.25,16.329999999999998,11.7,"Used for period on and after 1/8/2025"]
[3,11,24.73,19.73,21.55,16.579999999999998,17.149999999999999,12.48,"Used for period on and after 1/8/2025"]
[3,12,24.2,19.2,19.579999999999998,14.6,16.18,11.68,"Used for period on and after 1/8/2025"]
[3,13,22.35,17.5,19.05,14.38,15.93,11.18,"Used for period on and after 1/8/2025"]
[3,14,21.28,16.53,17.48,12.9,16.43,12.03,"Used for period on and after 1/8/2025"]
[3,15,21.05,16.3,16.899999999999999,12.28,16.2,11.7,"Used for period on and after 1/8/2025"]
[3,16,20.5,16,17.73,13.4,15.23,10.4,"Used for period on and after 1/8/2025"]
[3,17,19.48,14.85,16.23,12.33,14.75,10,"Used for period on and after 1/8/2025"]
[3,18,21.08,16.329999999999998,17.079999999999998,12.4,14.18,9.5,"Used for period on and after 1/8/2025"]
[3,19,22.18,17.43,17.48,13.08,15.28,10.68,"Used for period on and after 1/8/2025"]
[3,20,21,16.3,17.8,13.23,14.7,10.3,"Used for period on and after 1/8/2025"]
[3,21,18.53,13.85,17.149999999999999,12.5,15.38,11.13,"Used for period on and after 1/8/2025"]
[3,22,19.93,15.08,16.329999999999998,11.75,15.08,10.65,"Used for period on and after 1/8/2025"]
[3,23,19.23,14.45,15,10.88,13.35,9.15,"Used for period on and after 1/8/2025"]
[3,24,20.05,15.35,18.149999999999999,13.75,13.13,8.9,"Used for period on and after 1/8/2025"]
[3,25,20.3,15.63,18.399999999999999,14.05,14.4,9.98,"Used for period on and after 1/8/2025"]
[3,26,20,15.28,17,12.75,14.73,10.43,"Used for period on and after 1/8/2025"]
[3,27,19.2,14.8,17,12.6,12.2,8.25,"Used for period on and after 1/8/2025"]
[3,28,19.399999999999999,14.55,16.3,11.83,12.15,8.1300000000000008,"Used for period on and after 1/8/2025"]
[3,29,17.93,13.13,13.5,9.3800000000000008,13.63,9.1300000000000008,"Used for period on and after 1/8/2025"]
[3,30,16.100000000000001,11.3,12.5,8.6300000000000008,11.33,7.08,"Used for period on and after 1/8/2025"]
[3,31,16.45,11.85,14.38,9.9499999999999993,11.13,7.23,"Used for period on and after 1/8/2025"]
[4,1,18.8,14.68,16.23,12.23,12.58,8.1999999999999993,"Used for period on and after 1/8/2025"]
[4,2,16.45,12.08,13.05,8.93,10.6,7.18,"Used for period on and after 1/8/2025"]
[4,3,15.58,11.33,12.7,8.6,9.0299999999999994,5.25,"Used for period on and after 1/8/2025"]
[4,4,18.2,13.7,15.08,10.73,11.88,7.43,"Used for period on and after 1/8/2025"]
[4,5,16.28,11.78,12.83,8.65,12.45,7.95,"Used for period on and after 1/8/2025"]
[4,6,14.2,9.9,10.95,7.33,10.93,6.8,"Used for period on and after 1/8/2025"]
[4,7,16.88,12.38,14.18,10,9.68,6.35,"Used for period on and after 1/8/2025"]
[4,8,17.43,12.93,14.15,10.1,11.38,7.75,"Used for period on and after 1/8/2025"]
[4,9,15.28,11.2,12.73,8.68,10.98,7.4,"Used for period on and after 1/8/2025"]
[4,10,12.93,8.4499999999999993,10.68,7.1,7.9,4.5999999999999996,"Used for period on and after 1/8/2025"]
[4,11,13.93,9.3000000000000007,11.48,7.25,7.78,3.98,"Used for period on and after 1/8/2025"]
[4,12,13.78,9.6,11.83,8.33,8.8800000000000008,5.3,"Used for period on and after 1/8/2025"]
[4,13,14.18,10.18,11.85,8.43,8.9,5.48,"Used for period on and after 1/8/2025"]
[4,14,13.5,9.73,11.63,8.1999999999999993,10.1,6.43,"Used for period on and after 1/8/2025"]
[4,15,12.85,9.18,10.88,7.38,9.5299999999999994,6.4,"Used for period on and after 1/8/2025"]
[4,16,11.15,7.68,9.1300000000000008,5.73,8.18,5,"Used for period on and after 1/8/2025"]
[4,17,11.98,8.15,9.6999999999999993,5.95,6.98,3.63,"Used for period on and after 1/8/2025"]
[4,18,11.23,7.53,9.25,5.58,6.28,3.05,"Used for period on and after 1/8/2025"]
[4,19,11.85,7.83,9.93,5.95,7.28,4.5,"Used for period on and after 1/8/2025"]
[4,20,12.88,8.4,9.43,5.48,7.78,4.1500000000000004,"Used for period on and after 1/8/2025"]
[4,21,11.18,6.9,7.48,3.9,7.28,3.4,"Used for period on and after 1/8/2025"]
[4,22,9.8000000000000007,5.88,7.95,4.18,6.28,3.23,"Used for period on and after 1/8/2025"]
[4,23,10.4,5.98,7.25,4.3,5.83,2.83,"Used for period on and after 1/8/2025"]
[4,24,8.6999999999999993,4.55,6.63,3.25,5.3,2.83,"Used for period on and after 1/8/2025"]
[4,25,10.68,6.55,8.4,4.3,4.2300000000000004,1.83,"Used for period on and after 1/8/2025"]
[4,26,11.45,7.48,9.98,6.15,6.25,2.83,"Used for period on and after 1/8/2025"]
[4,27,10.5,6.2,8.5299999999999994,4.38,7.33,3.55,"Used for period on and after 1/8/2025"]
[4,28,10.23,6.2,8,4.5,5.23,2.35,"Used for period on and after 1/8/2025"]
[4,29,10.33,6.25,7.15,3.83,4.25,1.9,"Used for period on and after 1/8/2025"]
[4,30,6.95,3.45,5.73,2.68,3.13,1.35,"Used for period on and after 1/8/2025"]
[5,1,9.08,5.5,7.4,3.9,3.73,1.73,"Used for period on and after 1/8/2025"]
[5,2,9.7799999999999994,5.93,8.5299999999999994,5.05,4.6500000000000004,2.1,"Used for period on and after 1/8/2025"]
[5,3,10.53,6.73,7.98,4.9000000000000004,4.7,2.33,"Used for period on and after 1/8/2025"]
[5,4,9.4499999999999993,5.53,6.1,2.95,5.6,2.78,"Used for period on and after 1/8/2025"]
[5,5,6.5,2.68,4.75,1.73,4.0999999999999996,1.65,"Used for period on and after 1/8/2025"]
[5,6,5.05,2.2799999999999998,2.9,1.1499999999999999,3.25,0.75,"Used for period on and after 1/8/2025"]
[5,7,4.3499999999999996,1.93,3.15,1.18,1.95,0.55000000000000004,"Used for period on and after 1/8/2025"]
[5,8,4.58,2.2000000000000002,2.0499999999999998,0.88,1.83,0.63,"Used for period on and after 1/8/2025"]
[5,9,5.3,2.93,4.5,2.48,2.2999999999999998,0.85,"Used for period on and after 1/8/2025"]
[5,10,5.93,3.48,4.5999999999999996,2.4500000000000002,2.73,0.98,"Used for period on and after 1/8/2025"]
[5,11,7.15,4.38,5.68,3.05,3.23,1.4,"Used for period on and after 1/8/2025"]
[5,12,7.18,3.7,5.3,2.1800000000000002,3.83,1.5,"Used for period on and after 1/8/2025"]
[5,13,7.1,3.45,4.4000000000000004,1.4,2.93,0.93,"Used for period on and after 1/8/2025"]
[5,14,6.98,3.75,4.9800000000000004,2.7,3.2,1.43,"Used for period on and after 1/8/2025"]
[5,15,7.15,3.88,4.5,2.2799999999999998,3.4,1.4,"Used for period on and after 1/8/2025"]
[5,16,6.98,3.73,4.63,2.0299999999999998,3.23,1.18,"Used for period on and after 1/8/2025"]
[5,17,4.9800000000000004,2.68,2.98,1.33,2.78,1.18,"Used for period on and after 1/8/2025"]
[5,18,4.75,2.15,2.35,0.6,2.2000000000000002,0.53,"Used for period on and after 1/8/2025"]
[5,19,3.85,1.55,2.48,0.85,1.18,0.18,"Used for period on and after 1/8/2025"]
[5,20,4.8499999999999996,2.4,2.85,1.25,1.03,0.33,"Used for period on and after 1/8/2025"]
[5,21,4.7300000000000004,1.93,2.75,0.95,1.1499999999999999,0.35,"Used for period on and after 1/8/2025"]
[5,22,3.15,1,2,0.53,0.93,0.15,"Used for period on and after 1/8/2025"]
[5,23,2.4300000000000002,0.85,1.25,0.2,0.43,0,"Used for period on and after 1/8/2025"]
[5,24,2.2799999999999998,0.85,1.35,0.28000000000000003,0.75,0,"Used for period on and after 1/8/2025"]
[5,25,2.0299999999999998,0.35,1.03,0,0.75,0.08,"Used for period on and after 1/8/2025"]
[5,26,1.4,0.25,0.95,0.1,0.48,0,"Used for period on and after 1/8/2025"]
[5,27,1.48,0.4,0.93,0.18,0.63,0.1,"Used for period on and after 1/8/2025"]
[5,28,1.93,0.65,0.93,0.23,0.08,0,"Used for period on and after 1/8/2025"]
[5,29,0.9,0.38,0.38,0.08,0.53,0.28000000000000003,"Used for period on and after 1/8/2025"]
[5,30,1.4,0.38,0.68,0.15,0.3,0.05,"Used for period on and after 1/8/2025"]
[5,31,1.88,0.55000000000000004,0.73,0.13,0.35,0,"Used for period on and after 1/8/2025"]
[6,1,1.35,0.25,1.03,0.2,0.63,0,"Used for period on and after 1/8/2025"]
[6,2,2.0299999999999998,0.8,0.78,0.25,0.48,0.03,"Used for period on and after 1/8/2025"]
[6,3,1.33,0.5,0.63,0.13,0.3,0.05,"Used for period on and after 1/8/2025"]
[6,4,0.55000000000000004,0,0.25,0,0.2,0,"Used for period on and after 1/8/2025"]
[6,5,0.5,0,0.08,0,0.08,0,"Used for period on and after 1/8/2025"]
[6,6,0.1,0,0.03,0,0,0,"Used for period on and after 1/8/2025"]
[6,7,0.45,0.05,0.28000000000000003,0,0,0,"Used for period on and after 1/8/2025"]
[6,8,0.65,0.03,0.15,0,0,0,"Used for period on and after 1/8/2025"]
[6,9,0.7,0.15,0.23,0,0,0,"Used for period on and after 1/8/2025"]
[6,10,0.2,0,0.03,0,0,0,"Used for period on and after 1/8/2025"]
[6,11,0.25,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,12,0.4,0,0.03,0,0,0,"Used for period on and after 1/8/2025"]
[6,13,0.4,0,0.08,0,0.03,0,"Used for period on and after 1/8/2025"]
[6,14,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,15,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,16,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,17,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,18,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,19,0.3,0.05,0.1,0,0,0,"Used for period on and after 1/8/2025"]
[6,20,0.3,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,21,0.2,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,22,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,23,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,24,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,25,0.35,0,0.15,0,0,0,"Used for period on and after 1/8/2025"]
[6,26,0.48,0,0.08,0,0,0,"Used for period on and after 1/8/2025"]
[6,27,0.1,0,0.05,0,0,0,"Used for period on and after 1/8/2025"]
[6,28,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,29,0.03,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[6,30,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,1,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,2,0.35,0,0.08,0,0,0,"Used for period on and after 1/8/2025"]
[7,3,0.23,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,4,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,5,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,6,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,7,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,8,0.25,0,0.1,0,0,0,"Used for period on and after 1/8/2025"]
[7,9,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,10,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,11,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,12,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,13,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,14,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,15,0.13,0,0.05,0,0,0,"Used for period on and after 1/8/2025"]
[7,16,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,17,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,18,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,19,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,20,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,21,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,22,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,23,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,24,0.15,0,0.03,0,0,0,"Used for period on and after 1/8/2025"]
[7,25,0,0,0,0,0.03,0,"Used for period on and after 1/8/2025"]
[7,26,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,27,0.18,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,28,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,29,0.2,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,30,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[7,31,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,1,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,2,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,3,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,4,0.05,0,0.05,0,0,0,"Used for period on and after 1/8/2025"]
[8,5,0.1,0,0.2,0,0,0,"Used for period on and after 1/8/2025"]
[8,6,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,7,0.03,0,0,0,0.03,0,"Used for period on and after 1/8/2025"]
[8,8,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,9,0,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,10,0.03,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,11,0.35,0.1,0.08,0,0.03,0,"Used for period on and after 1/8/2025"]
[8,12,0.4,0.15,0.18,0,0.2,0,"Used for period on and after 1/8/2025"]
[8,13,0.4,0,0,0,0.23,0,"Used for period on and after 1/8/2025"]
[8,14,0.35,0,0,0,0.18,0,"Used for period on and after 1/8/2025"]
[8,15,0.25,0,0,0,0.08,0,"Used for period on and after 1/8/2025"]
[8,16,0,0,0,0,0.03,0,"Used for period on and after 1/8/2025"]
[8,17,0.1,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,18,0.1,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,19,0.3,0,0.08,0,0,0,"Used for period on and after 1/8/2025"]
[8,20,0.13,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,21,0.1,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,22,0.1,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,23,0.2,0,0.03,0,0,0,"Used for period on and after 1/8/2025"]
[8,24,0.05,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,25,0.1,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,26,0.08,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,27,0.03,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,28,0.03,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,29,0.23,0,0,0,0,0,"Used for period on and after 1/8/2025"]
[8,30,0.48,0.23,0.23,0,0,0,"Used for period on and after 1/8/2025"]
[8,31,0.63,0.15,0.13,0,0.13,0,"Used for period on and after 1/8/2025"]
[9,1,0.63,0.13,0.03,0,0.03,0,"Used for period on and after 1/8/2025"]
[9,2,0.33,0.03,0,0,0.05,0,"Used for period on and after 1/8/2025"]
[9,3,0.73,0.05,0.25,0,0,0,"Used for period on and after 1/8/2025"]
[9,4,1.05,0.15,0.33,0,0.03,0,"Used for period on and after 1/8/2025"]
[9,5,0.78,0.05,0.63,0.05,0.03,0,"Used for period on and after 1/8/2025"]
[9,6,1.1299999999999999,0.23,0.68,0,0.3,0,"Used for period on and after 1/8/2025"]
[9,7,1.23,0.1,0.35,0,0.45,0.05,"Used for period on and after 1/8/2025"]
[9,8,1.58,0.38,1.08,0.23,0.15,0,"Used for period on and after 1/8/2025"]
[9,9,1.53,0.68,1.1499999999999999,0.55000000000000004,0.3,0,"Used for period on and after 1/8/2025"]
[9,10,1.38,0.28000000000000003,0.75,0.28000000000000003,0,0,"Used for period on and after 1/8/2025"]
[9,11,1.43,0.33,1.03,0.3,0.1,0,"Used for period on and after 1/8/2025"]
[9,12,2.2999999999999998,1.1499999999999999,1.38,0.6,0.68,0.1,"Used for period on and after 1/8/2025"]
[9,13,2.0299999999999998,0.75,1.1299999999999999,0.5,0.93,0.23,"Used for period on and after 1/8/2025"]
[9,14,2.88,1.03,1.45,0.33,0.57999999999999996,0.05,"Used for period on and after 1/8/2025"]
[9,15,3.33,1.53,2.38,1.03,0.76,0.18,"Used for period on and after 1/8/2025"]
[9,16,2.58,0.85,1.5,0.43,0.83,0.03,"Used for period on and after 1/8/2025"]
[9,17,1.88,0.23,0.5,0.13,0.6,0.15,"Used for period on and after 1/8/2025"]
[9,18,1.95,0.6,1.25,0.18,0.6,0.08,"Used for period on and after 1/8/2025"]
[9,19,2.4500000000000002,1.05,1.35,0.45,1.43,0.4,"Used for period on and after 1/8/2025"]
[9,20,2.48,0.98,0.88,0.15,1.28,0.48,"Used for period on and after 1/8/2025"]
[9,21,2.2000000000000002,0.35,0.73,0,0.85,0.08,"Used for period on and after 1/8/2025"]
[9,22,3.53,1.25,2.15,0.2,1.25,0.03,"Used for period on and after 1/8/2025"]
[9,23,3.68,1.48,1.73,0.3,1.98,0.55000000000000004,"Used for period on and after 1/8/2025"]
[9,24,2,0.85,0.85,0.08,1.1499999999999999,0.28000000000000003,"Used for period on and after 1/8/2025"]
[9,25,2.65,1.25,1.8,0.48,1.2,0.28000000000000003,"Used for period on and after 1/8/2025"]
[9,26,3.85,1.35,1.95,0.5,1.1499999999999999,0.08,"Used for period on and after 1/8/2025"]
[9,27,4.05,1.28,1.83,0.48,1.48,0.18,"Used for period on and after 1/8/2025"]
[9,28,6.23,2.93,3.48,1.1499999999999999,2.93,0.98,"Used for period on and after 1/8/2025"]
[9,29,6.7,3.35,4.38,1.55,4.3,2.08,"Used for period on and after 1/8/2025"]
[9,30,5.63,2.4,2.9,0.78,3.38,0.9,"Used for period on and after 1/8/2025"]
[10,1,5.35,2.65,3.35,1.35,3.63,1.25,"Used for period on and after 1/8/2025"]
[10,2,7.18,4.4800000000000004,5.3,2.75,4.95,2.5,"Used for period on and after 1/8/2025"]
[10,3,6.75,3.8,5.13,2.5299999999999998,5.08,2.48,"Used for period on and after 1/8/2025"]
[10,4,8.35,5.05,5.75,3.13,5.08,2.58,"Used for period on and after 1/8/2025"]
[10,5,6.4,3.6,4.2300000000000004,2,5.08,2.5499999999999998,"Used for period on and after 1/8/2025"]
[10,6,6.38,3.75,5,2.73,4.08,1.85,"Used for period on and after 1/8/2025"]
[10,7,7.83,4.3499999999999996,6.03,3.43,3.55,1.7,"Used for period on and after 1/8/2025"]
[10,8,6.53,3.58,4.9000000000000004,2.68,4.7,2.2000000000000002,"Used for period on and after 1/8/2025"]
[10,9,6.68,3.33,4.4000000000000004,1.7,3.93,1.48,"Used for period on and after 1/8/2025"]
[10,10,9.23,5.35,7.25,4.18,4.25,1.93,"Used for period on and after 1/8/2025"]
[10,11,9.73,6.55,8.6,5.43,5.78,3.08,"Used for period on and after 1/8/2025"]
[10,12,11.35,7.33,8.58,4.8499999999999996,6.03,3.08,"Used for period on and after 1/8/2025"]
[10,13,10.4,6.25,8.93,4.8499999999999996,7.05,3.73,"Used for period on and after 1/8/2025"]
[10,14,11.63,7.4,8.1999999999999993,4.38,7.65,3.93,"Used for period on and after 1/8/2025"]
[10,15,13.03,8.3000000000000007,10.38,5.95,6.85,3.28,"Used for period on and after 1/8/2025"]
[10,16,13.98,9.3800000000000008,10.45,6.43,9.93,5.63,"Used for period on and after 1/8/2025"]
[10,17,13.48,8.98,9.93,5.63,10.15,6.33,"Used for period on and after 1/8/2025"]
[10,18,13.83,9.3000000000000007,11.15,6.93,9.6300000000000008,6.13,"Used for period on and after 1/8/2025"]
[10,19,13.85,9.4,9.8800000000000008,5.98,10.25,6.08,"Used for period on and after 1/8/2025"]
[10,20,10.78,6.7,8.43,4.7,8.98,4.43,"Used for period on and after 1/8/2025"]
[10,21,11.8,7.85,9.4,5.68,7.78,4.08,"Used for period on and after 1/8/2025"]
[10,22,11.35,7.4,9.08,5.68,8.1300000000000008,4.5,"Used for period on and after 1/8/2025"]
[10,23,12.33,8.35,10.8,7.1,8.43,4.9000000000000004,"Used for period on and after 1/8/2025"]
[10,24,15.05,10.48,11.75,7.85,9.9,6.18,"Used for period on and after 1/8/2025"]
[10,25,15.78,11.15,12.83,8.73,10.35,6.4,"Used for period on and after 1/8/2025"]
[10,26,17.329999999999998,12.43,14.65,10.18,10.5,6.15,"Used for period on and after 1/8/2025"]
[10,27,18.7,13.95,15.73,11.05,12.6,8.1,"Used for period on and after 1/8/2025"]
[10,28,19.2,14.58,15.03,10.53,13.65,9,"Used for period on and after 1/8/2025"]
[10,29,17.98,13.48,13.05,8.6,14.03,9.5299999999999994,"Used for period on and after 1/8/2025"]
[10,30,14.83,9.85,11.75,6.95,10.65,7.15,"Used for period on and after 1/8/2025"]
[10,31,18.63,13.63,15.95,11.3,11.55,7.2,"Used for period on and after 1/8/2025"]
[11,1,19.03,14.28,14.33,9.98,13.65,9.4,"Used for period on and after 1/8/2025"]
[11,2,17.68,12.95,13.7,9.3000000000000007,12.98,8.8000000000000007,"Used for period on and after 1/8/2025"]
[11,3,15.55,11.18,12.6,8.58,12.43,8.0299999999999994,"Used for period on and after 1/8/2025"]
[11,4,15.33,10.53,13.3,8.7799999999999994,11.15,7.25,"Used for period on and after 1/8/2025"]
[11,5,18.010000000000002,13.14,15,10.28,12.63,8.35,"Used for period on and after 1/8/2025"]
[11,6,17.73,12.73,16.25,11.48,15.08,10.08,"Used for period on and after 1/8/2025"]
[11,7,19.63,14.68,16.13,11.55,15.4,10.78,"Used for period on and after 1/8/2025"]
[11,8,19.079999999999998,14.35,15.4,11.28,14.2,9.9499999999999993,"Used for period on and after 1/8/2025"]
[11,9,16.579999999999998,11.95,14.13,10,14.6,10.23,"Used for period on and after 1/8/2025"]
[11,10,20,15.25,16.829999999999998,12.08,14.83,10.3,"Used for period on and after 1/8/2025"]
[11,11,22.23,17.28,20.18,15.4,15.9,11.13,"Used for period on and after 1/8/2025"]
[11,12,26.18,21.18,24.63,19.88,19.850000000000001,14.85,"Used for period on and after 1/8/2025"]
[11,13,27.28,22.28,23.8,18.829999999999998,22.3,17.55,"Used for period on and after 1/8/2025"]
[11,14,24.45,19.45,20.399999999999999,15.4,20.68,15.93,"Used for period on and after 1/8/2025"]
[11,15,24.68,19.68,21.93,16.93,19.649999999999999,14.65,"Used for period on and after 1/8/2025"]
[11,16,24.58,19.579999999999998,21.1,16.100000000000001,20.25,15.25,"Used for period on and after 1/8/2025"]
[11,17,23.8,18.95,20.3,15.8,19.03,14.55,"Used for period on and after 1/8/2025"]
[11,18,25.88,20.88,23.08,18.079999999999998,20.48,15.48,"Used for period on and after 1/8/2025"]
[11,19,23.33,18.5,19.829999999999998,15.33,20.58,15.65,"Used for period on and after 1/8/2025"]
[11,20,25.1,20.100000000000001,21.3,16.3,20.45,15.6,"Used for period on and after 1/8/2025"]
[11,21,25.73,20.73,22.63,17.63,19.93,14.93,"Used for period on and after 1/8/2025"]
[11,22,25.98,20.98,22.7,17.7,19.95,15.35,"Used for period on and after 1/8/2025"]
[11,23,25.5,20.5,23,18,21.1,16.100000000000001,"Used for period on and after 1/8/2025"]
[11,24,26.08,21.08,22.85,17.899999999999999,21.3,16.3,"Used for period on and after 1/8/2025"]
[11,25,27.75,22.75,25,20,22.03,17.03,"Used for period on and after 1/8/2025"]
[11,26,26.95,21.95,24.1,19.13,22.45,17.45,"Used for period on and after 1/8/2025"]
[11,27,27.45,22.45,25.33,20.329999999999998,22.05,17.05,"Used for period on and after 1/8/2025"]
[11,28,27.28,22.35,24.95,19.95,23.15,18.149999999999999,"Used for period on and after 1/8/2025"]
[11,29,27.63,22.63,25.23,20.23,21.15,16.28,"Used for period on and after 1/8/2025"]
[11,30,30.85,25.85,28.4,23.4,21.75,16.75,"Used for period on and after 1/8/2025"]
[12,1,30.85,25.85,27.8,22.8,24.83,19.93,"Used for period on and after 1/8/2025"]
[12,2,29.25,24.25,26.38,21.38,23.7,18.88,"Used for period on and after 1/8/2025"]
[12,3,30.58,25.58,27.98,23,23.43,18.649999999999999,"Used for period on and after 1/8/2025"]
[12,4,31.2,26.2,29.33,24.33,23.73,18.73,"Used for period on and after 1/8/2025"]
[12,5,33.44,28.44,29.53,24.53,26.53,21.53,"Used for period on and after 1/8/2025"]
[12,6,35.71,30.71,32.33,27.33,26.65,21.65,"Used for period on and after 1/8/2025"]
[12,7,38.35,33.35,34.68,29.68,28.95,23.95,"Used for period on and after 1/8/2025"]
[12,8,34.799999999999997,29.8,31.93,26.93,29.05,24.05,"Used for period on and after 1/8/2025"]
[12,9,35,30,33.200000000000003,28.2,26.28,21.28,"Used for period on and after 1/8/2025"]
[12,10,34.630000000000003,29.63,32.43,27.43,28.55,23.78,"Used for period on and after 1/8/2025"]
[12,11,32.78,27.78,30.33,25.33,26.03,21.03,"Used for period on and after 1/8/2025"]
[12,12,32.78,27.78,29.83,24.83,26.33,21.58,"Used for period on and after 1/8/2025"]
[12,13,29.95,24.98,27.18,22.18,25.48,20.65,"Used for period on and after 1/8/2025"]
[12,14,32.1,27.1,29.33,24.33,24.25,19.25,"Used for period on and after 1/8/2025"]
[12,15,34.58,29.68,32.68,27.68,25.86,20.96,"Used for period on and after 1/8/2025"]
[12,16,35.83,30.83,32.979999999999997,27.98,27.2,22.2,"Used for period on and after 1/8/2025"]
[12,17,37.53,32.53,33.479999999999997,28.48,27.88,22.88,"Used for period on and after 1/8/2025"]
[12,18,35.93,30.93,32.549999999999997,27.55,28.6,23.6,"Used for period on and after 1/8/2025"]
[12,19,35.83,30.83,32.15,27.15,27.93,22.93,"Used for period on and after 1/8/2025"]
[12,20,33.85,28.85,30.58,25.58,26.83,21.83,"Used for period on and after 1/8/2025"]
[12,21,32.6,27.6,30.03,25.03,25.33,20.329999999999998,"Used for period on and after 1/8/2025"]
[12,22,36.18,31.18,33.130000000000003,28.13,26.6,21.6,"Used for period on and after 1/8/2025"]
[12,23,35.53,30.53,33.799999999999997,28.8,27.58,22.58,"Used for period on and after 1/8/2025"]
[12,24,36.9,31.9,35.1,30.1,29.18,24.18,"Used for period on and after 1/8/2025"]
[12,25,34.75,29.75,32.229999999999997,27.23,28.65,23.68,"Used for period on and after 1/8/2025"]
[12,26,34.43,29.43,30.2,25.2,25.88,20.95,"Used for period on and after 1/8/2025"]
[12,27,32.979999999999997,27.98,30,25,25.25,20.38,"Used for period on and after 1/8/2025"]
[12,28,32.43,27.43,30.3,25.3,25.45,20.45,"Used for period on and after 1/8/2025"]
[12,29,34.299999999999997,29.3,31.58,26.58,25.95,20.95,"Used for period on and after 1/8/2025"]
[12,30,33.799999999999997,28.8,30.33,25.35,25.23,20.23,"Used for period on and after 1/8/2025"]
[12,31,35.65,30.65,33.549999999999997,28.55,24.53,19.53,"Used for period on and after 1/8/2025"]

{"sheet":"SEMOTempAct","index":20,"n_rows":213,"n_cols":10,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
["Date","CGIHigh","CGILow","CGIAve","CGIResHDD65","CGISGSHDD60","CGIResNHDD65","CGISGSNHDD60","Preparer's Notes","Reviewer's Notes"]
[45658,43,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":35},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":30},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.43},"Weather Station USW00003935"]
[45659,45,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.23},"Cape Girardeau, MO"]
[45660,42,33,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":37.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":27.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":22.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.13}]
[45661,36,30,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":33},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":32},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":27},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.68}]
[45662,34,28,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":31},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":34},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.83}]
[45663,28,22,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":25},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":40},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":33.380000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":28.38}]
[45664,27,24,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":25.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":39.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":34.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.88}]
[45665,28,16,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":22},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":43},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.6}]
[45666,32,14,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":23},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":42},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":37},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":28.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":23.8}]
[45667,32,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":29.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":35.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":30.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.85}]
[45668,34,10,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":22},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":43},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":26.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.03}]
[45669,40,16,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":28},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":37},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":32},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.75}]
[45670,36,16,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":26},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":39},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.03}]
[45671,43,15,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":29},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":36},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":31},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.88}]
[45672,33,16,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":24.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":40.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":35.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.98}]
[45673,53,24,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":38.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":26.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.25}]
[45674,56,25,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":40.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.88}]
[45675,43,29,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.549999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.55}]
[45676,29,11,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":20},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":45},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":40},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.65}]
[45677,20,7,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":13.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":51.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":46.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.78}]
[45678,18,8,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":13},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":52},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":47},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.8}]
[45679,32,10,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":21},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":44},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":39},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.48}]
[45680,44,19,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":31.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":33.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":28.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.6}]
[45681,32,11,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":21.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":43.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":38.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.03}]
[45682,49,22,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":35.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.55},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.55}]
[45683,45,28,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":28.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":23.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.6}]
[45684,44,19,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":31.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":33.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":28.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.73}]
[45685,55,24,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":39.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.53}]
[45686,62,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":44.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":15.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.65}]
[45687,53,30,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":41.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":23.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":18.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.5}]
[45688,60,46,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":53},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":12},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.25}]
[45689,50,38,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":44},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":26.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":21.6}]
[45690,62,41,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":51.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":13.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":8.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.85}]
[45691,63,45,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":54},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.68}]
[45692,51,40,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":45.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.68}]
[45693,53,41,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":47},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":18},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.5}]
[45694,58,39,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":48.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":28.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":23.68}]
[45695,42,37,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":39.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.33}]
[45696,53,38,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":45.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.35}]
[45697,39,31,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":35},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":30},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":32.380000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":27.38}]
[45698,47,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":37},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":28},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.58}]
[45699,37,35,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":30.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":25.15}]
[45700,40,33,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":28.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":23.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.73}]
[45701,34,22,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":28},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":37},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":32},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":31.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":26.8}]
[45702,38,19,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":28.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":36.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":31.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":28.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":23.38}]
[45703,48,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":42},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":23},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.45}]
[45704,37,22,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":29.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":35.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":30.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":29.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":24.9}]
[45705,30,20,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":25},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":40},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":28.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":23.45}]
[45706,25,13,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":19},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":46},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":41},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":28.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":23.5}]
[45707,20,9,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":14.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":50.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":45.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.63}]
[45708,19,-4,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":7.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":57.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":52.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":18}]
[45709,25,-4,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":10.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":54.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":49.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":23.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":18.38}]
[45710,36,7,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":21.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":43.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":38.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":24.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":19.329999999999998}]
[45711,46,16,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":31},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":34},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":24.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":19.350000000000001}]
[45712,54,26,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":40},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":25.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":20.13}]
[45713,69,30,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":15.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.6}]
[45714,72,44,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":58},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":7},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":27.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":22.45}]
[45715,67,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":51.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":13.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":8.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":24.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":19.329999999999998}]
[45716,70,31,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":50.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":21.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":16.600000000000001}]
[45717,56,31,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":43.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":20.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":15.8}]
[45718,47,25,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":36},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":29},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":22.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":17.43}]
[45719,64,28,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":46},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":25.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":20.350000000000001}]
[45720,63,51,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":57},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":8},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":23.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":18.5}]
[45721,51,35,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":43},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":22},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":17},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":22.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":17.43}]
[45722,51,28,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":39.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":25.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":22.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":17.829999999999998}]
[45723,63,39,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":51},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":19.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":15.48}]
[45724,55,39,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":47},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":18},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":19.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":14.53}]
[45725,64,34,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":17.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":12.28}]
[45726,70,28,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":16.329999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":11.7}]
[45727,77,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":56.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":8.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":17.149999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":12.48}]
[45728,75,48,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":16.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":11.68}]
[45729,79,52,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":65.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":15.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":11.18}]
[45730,82,52,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":16.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":12.03}]
[45731,66,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":59.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":16.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":11.7}]
[45732,54,33,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":43.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":15.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10.4}]
[45733,62,27,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":44.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":20.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":15.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":14.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10}]
[45734,75,48,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":14.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":9.5}]
[45735,77,46,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":15.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10.68}]
[45736,53,29,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":41},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":24},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":14.7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10.3}]
[45737,63,25,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":44},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":15.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":11.13}]
[45738,66,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":51},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":15.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10.65}]
[45739,61,43,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":52},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":13},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":13.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":9.15}]
[45740,65,35,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":50},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":15},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":13.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":8.9}]
[45741,71,39,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":55},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":10},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":14.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":9.98}]
[45742,71,40,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":55.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":14.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":10.43}]
[45743,80,42,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":12.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":8.25}]
[45744,81,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":69.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":12.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":8.1300000000000008}]
[45745,71,64,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":13.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":9.1300000000000008}]
[45746,79,56,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":11.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.08}]
[45747,56,39,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":47.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":17.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":12.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":11.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.23}]
[45748,63,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":15.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":12.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":8.1999999999999993}]
[45749,82,63,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":72.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":10.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.18}]
[45750,66,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":59.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":9.0299999999999994},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":5.25}]
[45751,67,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":60},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":11.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.43}]
[45752,65,47,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":56},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":12.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.95}]
[45753,48,44,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":46},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":19},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":10.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":6.8}]
[45754,65,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":50.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":9.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":6.35}]
[45755,52,35,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":43.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":21.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":11.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.75}]
[45756,65,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":50.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":14.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":10.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":7.4}]
[45757,73,47,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":60},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":4.5999999999999996}]
[45758,58,40,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.98}]
[45759,58,40,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":49},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":16},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":8.8800000000000008},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":5.3}]
[45760,77,45,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":8.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":5.48}]
[45761,80,60,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":70},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":10.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":6.43}]
[45762,67,40,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":53.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":11.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":6.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":9.5299999999999994},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":6.4}]
[45763,70,36,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":53},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":12},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":8.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":5}]
[45764,78,49,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":63.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":1.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":6.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.63}]
[45765,82,68,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":75},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":6.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.05}]
[45766,74,61,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":4.5}]
[45767,81,62,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":71.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":4.1500000000000004}]
[45768,73,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":63},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":2},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.4}]
[45769,75,47,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":6.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.23}]
[45770,80,49,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":64.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":5.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.83}]
[45771,80,54,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":5.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.83}]
[45772,82,66,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":74},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":4.2300000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.83}]
[45773,67,55,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":6.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.83}]
[45774,67,55,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":61},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":7.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":3.55}]
[45775,86,55,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":70.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":5.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.35}]
[45776,80,60,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":70},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":4.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.9}]
[45777,84,61,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":72.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.35}]
[45778,79,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":72},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.73}]
[45779,68,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":63},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":2},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":4.6500000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.1}]
[45780,66,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":59.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":4.7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.33}]
[45781,63,52,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":57.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":7.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":2.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":5.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":2.78}]
[45782,60,50,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":55},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":10},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":4.0999999999999996},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.65}]
[45783,75,45,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":60},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.75}]
[45784,74,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":66.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":1.95},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.55000000000000004}]
[45785,74,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":66},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":1.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.63}]
[45786,74,53,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":63.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":1.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":2.2999999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.85}]
[45787,75,49,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":62},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":3},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":2.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.98}]
[45788,84,51,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.4}]
[45789,75,62,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":68.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.5}]
[45790,80,56,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":68},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":2.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.93}]
[45791,82,64,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":73},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.43}]
[45792,85,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":77.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.4}]
[45793,83,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":74},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":3.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.18}]
[45794,83,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":70.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":2.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":1.18}]
[45795,75,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":2.2000000000000002},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.53}]
[45796,84,63,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":73.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":1.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.18}]
[45797,81,62,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":71.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":1.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.33}]
[45798,78,56,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":1.1499999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.35}]
[45799,76,55,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":65.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.15}]
[45800,71,49,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":60},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45801,72,56,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":64},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":1},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45802,65,56,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":60.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":4.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.08}]
[45803,71,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":65},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45804,71,63,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":67},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.1}]
[45805,75,61,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":68},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45806,77,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":68},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.28000000000000003}]
[45807,77,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":68},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.05}]
[45808,81,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":69.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45809,84,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":71},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45810,86,60,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":73},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.03}]
[45811,86,64,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":75},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0.05}]
[45812,88,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45813,84,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":77},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45814,78,69,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":73.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45815,78,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":71.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45816,82,66,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":74},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45817,81,64,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":72.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45818,82,59,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":70.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45819,86,58,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":72},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45820,85,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":75},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45821,82,69,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":75.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45822,84,69,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":76.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45823,86,68,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":77},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45824,85,71,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45825,87,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45826,87,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45827,86,67,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":76.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45828,90,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":77.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45829,92,77,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45830,92,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45831,94,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45832,93,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":82.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45833,93,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45834,92,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":82},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45835,89,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45836,87,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45837,86,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45838,87,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45839,89,68,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45840,88,65,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":76.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45841,92,66,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45842,90,67,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45843,91,67,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45844,88,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45845,88,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":79},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45846,84,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":77},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45847,85,71,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45848,90,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45849,91,71,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":81},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45850,89,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45851,86,70,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45852,85,71,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":78},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45853,89,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45854,91,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":82},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45855,91,74,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":82.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45856,91,73,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":82},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45857,92,74,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45858,91,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45859,93,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45860,95,75,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":85},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45861,93,78,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":85.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45862,93,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45863,92,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45864,90,78,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":84},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45865,90,76,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45866,93,74,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83.5},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45867,97,75,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":86},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45868,94,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":83},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]
[45869,88,72,{"$f":"AVERAGE(SEMOTempAct[[#This Row],[CGIHigh]:[CGILow]])","v":80},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<65,65-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"IF(SEMOTempAct[[#This Row],[CGIAve]]<60,60-SEMOTempAct[[#This Row],[CGIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(SEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(SEMOTempAct[[#This Row],[Date]]))*NHDD[CGISGSNHDD60])","v":0}]

{"sheet":"NEMOTempAct","index":21,"n_rows":213,"n_cols":10,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
["Date","KIRKHigh","KIRKLow","KIRKAve","KIRKResHDD65","KIRKSGSHDD60","KIRKResNHDD65","KIRKSGSNHDD60","Preparer's Notes","Reviewer's Notes"]
[45658,39,27,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":33},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":32},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":27},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.6},"Weather Station USW00014938"]
[45659,42,22,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":32},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":33},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.68},"Kirksville, MO"]
[45660,29,19,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":24},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":41},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.200000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.200000000000003}]
[45661,23,17,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":20},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":45},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":40},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.299999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.299999999999997}]
[45662,19,15,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":17},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":48},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.799999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.799999999999997}]
[45663,23,-3,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":10},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":55},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":50},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.35}]
[45664,26,-9,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":8.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":56.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":51.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.619999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.619999999999997}]
[45665,23,9,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":16},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":49},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":44},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":37.159999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":32.159999999999997}]
[45666,33,4,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":18.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":46.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":41.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":37.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":32.83}]
[45667,33,27,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":30},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":35},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":30},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":37.880000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":32.880000000000003}]
[45668,35,14,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":24.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":40.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":35.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":33.450000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":28.45}]
[45669,37,14,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":25.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":39.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":34.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":36.159999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":31.16}]
[45670,21,6,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":13.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":51.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":46.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.09},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.090000000000003}]
[45671,22,3,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":12.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":52.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":47.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.25}]
[45672,28,2,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":15},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":50},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.58}]
[45673,44,26,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":35},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":30},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.1}]
[45674,51,25,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":38},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":27},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.08}]
[45675,32,12,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":22},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":43},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.08}]
[45676,12,0,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":6},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":59},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":54},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.65}]
[45677,17,-4,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":6.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":58.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":53.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.93}]
[45678,13,-11,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":1},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":64},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":59},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.18}]
[45679,31,13,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":22},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":43},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.549999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.549999999999997}]
[45680,30,2,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":16},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":49},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":44},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.700000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.700000000000003}]
[45681,33,-1,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":16},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":49},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":44},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.729999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.729999999999997}]
[45682,45,23,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":34},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":31},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":26},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.5}]
[45683,35,17,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":26},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":39},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":37.880000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":32.880000000000003}]
[45684,44,17,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":30.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":34.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":29.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.83}]
[45685,51,21,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":36},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":29},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":37.950000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":32.950000000000003}]
[45686,56,29,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":42.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.4}]
[45687,46,25,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":35.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":29.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":24.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.450000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.450000000000003}]
[45688,44,27,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":35.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":29.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":24.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":36.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":31.43}]
[45689,43,29,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":36},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":29},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":36.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":31.78}]
[45690,59,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":48},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.83}]
[45691,66,34,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.83}]
[45692,34,23,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":28.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":31.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.53}]
[45693,31,24,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":27.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":37.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":32.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.6}]
[45694,47,22,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":34.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":30.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":25.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.28}]
[45695,38,20,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":29},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":31},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.880000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.880000000000003}]
[45696,41,22,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":31.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":33.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":28.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":42.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":37.15}]
[45697,35,17,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":26},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":39},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":42.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":37.4}]
[45698,33,12,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":22.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":42.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":37.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.33}]
[45699,29,19,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":24},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":41},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.9}]
[45700,21,11,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":16},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":49},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":44},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":41.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":36.33}]
[45701,20,-2,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":9},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":56},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":51},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":39.549999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":34.549999999999997}]
[45702,32,3,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":17.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":47.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":42.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":36.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":31.9}]
[45703,33,22,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":27.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":37.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":32.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":40.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":35.6}]
[45704,22,4,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":13},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":52},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":47},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":38.200000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":33.200000000000003}]
[45705,14,-1,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":6.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":58.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":53.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":34.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":29.68}]
[45706,5,-3,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":1},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":64},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":59},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":35.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":30.78}]
[45707,9,-2,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":3.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":61.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":56.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":34.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":29.9}]
[45708,17,-7,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":60},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":55},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":31.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":26.2}]
[45709,24,-8,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":8},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":57},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":52},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":31.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":26.4}]
[45710,37,11,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":24},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":41},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":32.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":27.68}]
[45711,53,27,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":40},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":25},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":34.200000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":29.2}]
[45712,62,39,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":35.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":30.15}]
[45713,62,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":49.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":36.450000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":31.45}]
[45714,61,35,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":48},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":35.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":30.58}]
[45715,56,33,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":44.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":32.479999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":27.48}]
[45716,69,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":53},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":30.11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":25.21}]
[45717,38,20,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":29},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":36},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":31},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":29.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":24.13}]
[45718,48,15,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":31.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":33.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":28.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":33.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":28.08}]
[45719,67,29,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":48},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":33.229999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":28.23}]
[45720,59,47,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":53},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":30.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":25.35}]
[45721,48,26,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":37},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":28},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":28.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":23.25}]
[45722,46,21,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":33.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":31.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":26.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":26.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":21.83}]
[45723,58,35,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":46.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":18.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":26.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":21.43}]
[45724,53,25,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":39},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":26},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":21},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":25.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":20.63}]
[45725,64,28,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":46},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":19},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":25.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":20.100000000000001}]
[45726,74,38,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":24.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":19.53}]
[45727,70,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":24.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":19.73}]
[45728,73,32,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":52.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":24.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":19.2}]
[45729,79,40,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":59.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":5.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":22.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":17.5}]
[45730,84,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":68},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":21.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":16.53}]
[45731,60,30,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":45},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":21.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":16.3}]
[45732,50,26,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":38},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":27},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":20.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":16}]
[45733,71,26,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":48.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":16.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":11.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":19.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":14.85}]
[45734,78,54,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":66},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":21.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":16.329999999999998}]
[45735,68,33,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":22.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":17.43}]
[45736,48,38,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":43},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":21},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":16.3}]
[45737,62,35,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":48.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":16.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":11.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":18.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":13.85}]
[45738,61,29,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":45},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":19.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":15.08}]
[45739,59,41,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":19.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":14.45}]
[45740,56,32,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":44},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":21},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":20.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":15.35}]
[45741,60,28,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":44},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":21},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":20.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":15.63}]
[45742,64,27,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":45.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":19.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":15.28}]
[45743,60,46,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":53},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":19.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":14.8}]
[45744,77,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":64.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":19.399999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":14.55}]
[45745,75,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":66},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":17.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":13.13}]
[45746,67,36,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":51.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":13.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":16.100000000000001},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":11.3}]
[45747,55,33,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":44},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":21},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":16.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":11.85}]
[45748,55,34,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":44.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":18.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":14.68}]
[45749,74,49,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":61.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":16.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":12.08}]
[45750,55,40,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":47.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":15.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":11.33}]
[45751,46,38,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":42},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":23},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":18.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":13.7}]
[45752,48,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":42.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":16.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":11.78}]
[45753,54,32,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":43},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":22},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":17},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":14.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":9.9}]
[45754,50,30,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":40},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":25},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":16.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":12.38}]
[45755,54,24,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":39},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":26},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":21},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":17.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":12.93}]
[45756,75,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":58.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":6.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":15.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":11.2}]
[45757,67,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":52},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":13},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":12.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":8.4499999999999993}]
[45758,58,36,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":47},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":18},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":13.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":9.3000000000000007}]
[45759,67,35,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":51},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":13.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":9.6}]
[45760,82,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":67},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":14.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":10.18}]
[45761,67,45,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":9.73}]
[45762,62,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":49.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":12.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":9.18}]
[45763,73,32,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":52.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":7.68}]
[45764,77,54,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":65.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":8.15}]
[45765,72,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":7.53}]
[45766,57,45,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":51},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":14},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":7.83}]
[45767,60,48,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":54},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":11},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":12.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":8.4}]
[45768,66,47,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.9}]
[45769,79,46,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":9.8000000000000007},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":5.88}]
[45770,79,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":65.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":5.98}]
[45771,79,53,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":66},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":8.6999999999999993},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":4.55}]
[45772,65,51,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":58},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.55}]
[45773,64,50,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":57},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":11.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":7.48}]
[45774,59,50,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":54.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":5.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.2}]
[45775,80,56,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":68},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.2}]
[45776,69,46,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":57.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.25}]
[45777,54,46,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":6.95},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.45},"Used Accuweather"]
[45778,72,53,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":9.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":5.5}]
[45779,60,39,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":49.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":9.7799999999999994},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":5.93}]
[45780,58,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":50},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":15},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":10.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":6.73}]
[45781,67,37,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":52},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":13},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":9.4499999999999993},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":5.53}]
[45782,67,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":54.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":10.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":5.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":6.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.68}]
[45783,70,38,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":54},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":11},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":5.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.2799999999999998}]
[45784,75,51,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":63},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.3499999999999996},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":1.93}]
[45785,72,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.2000000000000002}]
[45786,70,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":9},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":5.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.93}]
[45787,81,39,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":60},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":5.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.48}]
[45788,78,50,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":64},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":7.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":4.38}]
[45789,81,47,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":64},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":7.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.7}]
[45790,78,58,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":68},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":7.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.45}]
[45791,85,58,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":71.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":6.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.75}]
[45792,84,66,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":75},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":7.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.88}]
[45793,80,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":68.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":6.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":3.73}]
[45794,69,45,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":57},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.9800000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.68}]
[45795,75,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":58.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":6.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.15}]
[45796,68,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":3.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":1.55}]
[45797,69,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":60.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":4.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.8499999999999996},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":2.4}]
[45798,65,48,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":56.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":8.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":4.7300000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":1.93}]
[45799,64,42,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":53},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":3.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":1}]
[45800,68,38,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":53},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":12},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":2.4300000000000002},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.85}]
[45801,73,53,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":63},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":2.2799999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.85}]
[45802,66,51,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":58.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":6.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":2.0299999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.35}]
[45803,68,51,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":59.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":5.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.25}]
[45804,70,55,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.4}]
[45805,70,55,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.65}]
[45806,70,53,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":61.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.38}]
[45807,77,49,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":63},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.38}]
[45808,81,54,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":67.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.55000000000000004}]
[45809,80,51,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":65.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.25}]
[45810,86,56,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":71},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":2.0299999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.8}]
[45811,79,60,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":69.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":1.33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.5}]
[45812,68,58,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":63},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.55000000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45813,74,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":65.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45814,78,56,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":67},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45815,72,55,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":63.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":1.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.05}]
[45816,78,52,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":65},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.03}]
[45817,74,49,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":61.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":3.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.15}]
[45818,79,46,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":62.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":2.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45819,89,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45820,82,60,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":71},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45821,77,62,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":69.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45822,82,61,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":71.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45823,83,60,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":71.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45824,85,61,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45825,86,62,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":74},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45826,77,62,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":69.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45827,84,57,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":70.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0.05}]
[45828,89,66,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45829,92,77,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":84.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45830,92,74,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":83},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45831,92,73,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":82.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45832,91,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":80},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45833,92,70,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":81},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45834,91,68,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45835,87,68,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45836,90,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45837,79,68,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45838,84,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":75.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45839,85,62,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45840,86,61,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45841,91,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45842,90,68,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45843,87,72,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45844,85,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45845,88,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45846,82,66,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":74},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45847,87,63,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":75},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45848,89,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":78},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45849,92,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":79.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45850,85,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":76},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45851,81,67,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":74},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45852,84,63,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45853,88,65,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":76.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45854,84,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":76.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45855,77,64,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":70.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45856,83,63,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":73},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45857,86,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45858,82,71,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":76.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45859,83,71,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45860,91,73,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":82},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45861,90,74,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":82},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45862,86,70,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":78},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45863,84,70,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45864,83,71,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":77},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45865,91,71,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":81},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45866,90,70,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":80},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45867,92,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":80.5},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45868,81,69,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":75},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]
[45869,77,59,{"$f":"AVERAGE(NEMOTempAct[[#This Row],[KIRKHigh]:[KIRKLow]])","v":68},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<65,65-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"IF(NEMOTempAct[[#This Row],[KIRKAve]]<60,60-NEMOTempAct[[#This Row],[KIRKAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(NEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(NEMOTempAct[[#This Row],[Date]]))*NHDD[KIRKSGSNHDD60])","v":0}]

{"sheet":"WEMOTempAct","index":22,"n_rows":213,"n_cols":10,"rows_kept":213,"cut":false,"hidden":false,"merged":[]}
["Date","KCIHigh","KCILow","KCIAve","KCIResHDD65","KCISGSHDD60","KCIResNHDD65","KCISGSNHDD60","Preparer's Notes","Reviewer's Notes"]
[45658,40,24,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":32},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":33},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.979999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.98},"Weather Station USW00003947"]
[45659,44,29,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":36.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.049999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.049999999999997},"Kansas City International Airport"]
[45660,33,19,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":26},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":39},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.1}]
[45661,27,21,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":24},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":41},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":36},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.6}]
[45662,22,12,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":17},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":48},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.5}]
[45663,16,3,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.880000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.880000000000003}]
[45664,22,-3,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.700000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.7}]
[45665,18,5,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":11.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":53.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":48.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28.58}]
[45666,35,12,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":23.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":41.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":36.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.35}]
[45667,32,19,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":25.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":39.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":34.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.1}]
[45668,38,11,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":24.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":40.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":31.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":26.35}]
[45669,36,13,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":24.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":40.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.950000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.95}]
[45670,24,5,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":14.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":45.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.78}]
[45671,22,8,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":15},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.78}]
[45672,33,13,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":23},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":42},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":37},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.950000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.950000000000003}]
[45673,44,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":37},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.75}]
[45674,48,32,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":40},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":25},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":38.130000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":33.130000000000003}]
[45675,32,14,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":23},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":42},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":37},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.28}]
[45676,14,1,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":7.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":57.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":52.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.049999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.05}]
[45677,16,-1,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":7.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":57.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":52.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.85}]
[45678,19,-9,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":60},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.229999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.23}]
[45679,33,19,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":26},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":39},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.75}]
[45680,32,9,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":20.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":44.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":39.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.53}]
[45681,39,5,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":22},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":43},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.08}]
[45682,42,22,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":32},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":33},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.130000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.13}]
[45683,32,18,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":25},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":40},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28.53}]
[45684,45,15,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":30},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":30},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33.630000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28.63}]
[45685,49,23,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":36},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":29},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":24},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":32.130000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":27.15}]
[45686,55,28,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":41.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28}]
[45687,46,39,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":42.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":22.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":17.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.1}]
[45688,47,36,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":41.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":32.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":27.03}]
[45689,45,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":37.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":27.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":22.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28}]
[45690,63,37,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":50},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29}]
[45691,59,34,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":46.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.799999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.8}]
[45692,34,26,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":30},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":30},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.049999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.05}]
[45693,32,27,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":29.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":30.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.299999999999997},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.299999999999997}]
[45694,47,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":38.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":26.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":21.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.28}]
[45695,38,26,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":32},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":33},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.53},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.53}]
[45696,45,23,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":34},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":31},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":26},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":38.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":33.43}]
[45697,38,21,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":29.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":30.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":37.130000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":32.130000000000003}]
[45698,35,23,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":29},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":36},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":31},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":36.200000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":31.2}]
[45699,31,19,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":25},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":40},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.65}]
[45700,19,7,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":13},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":52},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":47},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":38.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":33.03}]
[45701,20,-1,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.35}]
[45702,37,10,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":23.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":41.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":36.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":32.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":27.58}]
[45703,36,18,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":27},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":38},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":33},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":35.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":30.75}]
[45704,20,10,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":15},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":34.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":29.65}]
[45705,15,4,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":29.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":25.03}]
[45706,4,-1,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":58.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":30.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":25.4}]
[45707,9,-4,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":2.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":62.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":57.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":29.65},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":24.68}]
[45708,13,-10,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":58.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":27.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":22.7}]
[45709,24,-5,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":50.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":29.45},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":24.45}]
[45710,39,11,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":25},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":40},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":30.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":25.1}]
[45711,56,26,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":41},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":24},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":30.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":25.3}]
[45712,63,36,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":32.58},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":27.58}]
[45713,66,33,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":33.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":28.43}]
[45714,61,41,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":51},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":31.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":26.98}]
[45715,62,36,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":16},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":29.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":24.5}]
[45716,71,40,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":55.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":4.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":26.13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":21.13}]
[45717,44,29,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":36.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":28.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":26.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":22.03}]
[45718,56,27,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":41.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":23.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":29.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":24.4}]
[45719,61,38,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":28.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":23.35}]
[45720,59,32,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":45.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":24.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":19.5}]
[45721,37,25,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":31},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":34},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":29},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":24.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":19.3}]
[45722,45,20,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":32.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":32.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":27.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":22.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":17.329999999999998}]
[45723,59,38,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":48.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":16.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":21},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":16.25}]
[45724,53,28,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":40.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":24.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":21.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":16.399999999999999}]
[45725,64,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":47},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":13},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":20.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":16.05}]
[45726,77,36,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":56.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":8.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":21.2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":16.25}]
[45727,71,42,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":56.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":8.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":21.55},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":16.579999999999998}]
[45728,75,42,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":58.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":19.579999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":14.6}]
[45729,79,42,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":60.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":4.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":19.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":14.38}]
[45730,79,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.9}]
[45731,61,32,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":46.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":16.899999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.28}]
[45732,55,27,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":41},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":24},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":13.4}]
[45733,75,40,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":57.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":16.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.33}]
[45734,76,60,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":68},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.079999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.4}]
[45735,69,32,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":50.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":13.08}]
[45736,52,28,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":40},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":25},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":20},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":13.23}]
[45737,65,44,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":54.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17.149999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.5}]
[45738,63,33,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":48},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":17},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":12},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":16.329999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":11.75}]
[45739,63,44,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":53.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":10.88}]
[45740,59,33,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":46},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":18.149999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":13.75}]
[45741,67,41,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":54},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":18.399999999999999},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":14.05}]
[45742,65,40,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":52.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":12.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.75}]
[45743,79,49,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":17},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.6}]
[45744,78,61,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":69.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":16.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":11.83}]
[45745,79,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":9.3800000000000008}]
[45746,48,39,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":43.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":21.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":16.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":12.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.6300000000000008}]
[45747,56,37,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":46.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":18.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":13.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":14.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":9.9499999999999993}]
[45748,62,42,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":52},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":13},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":16.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":12.23}]
[45749,70,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":13.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.93}]
[45750,55,43,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":16},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":12.7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.6}]
[45751,48,43,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":45.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":19.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":15.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":10.73}]
[45752,49,39,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":44},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":21},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":16},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":12.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.65}]
[45753,55,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":42.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":22.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":17.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":10.95},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":7.33}]
[45754,56,34,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":45},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":20},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":14.18},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":10}]
[45755,59,30,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":44.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":20.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":14.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":10.1}]
[45756,75,52,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":12.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.68}]
[45757,70,49,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":10.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":7.1}]
[45758,64,41,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":52.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":12.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":11.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":7.25}]
[45759,74,43,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":58.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":11.83},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.33}]
[45760,84,58,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":71},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":11.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.43}]
[45761,65,47,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":56},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":11.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":8.1999999999999993}]
[45762,64,38,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":51},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":10.88},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":7.38}]
[45763,76,39,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":57.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.1300000000000008},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.73}]
[45764,78,59,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":68.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.6999999999999993},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.95}]
[45765,71,49,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":60},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.58}]
[45766,56,45,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":50.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":14.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":9.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.95}]
[45767,53,46,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":49.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":15.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.43},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.48}]
[45768,69,44,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":56.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":8.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":3.9}]
[45769,79,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.95},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.18}]
[45770,72,57,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.3}]
[45771,75,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":65.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":6.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":3.25}]
[45772,64,54,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":8.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.3}]
[45773,58,51,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":54.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":10.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":9.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":6.15}]
[45774,66,53,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":8.5299999999999994},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.38}]
[45775,78,59,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":68.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":8},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.5}]
[45776,67,49,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":58},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":3.83}]
[45777,66,52,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":5.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.68}]
[45778,73,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.4},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":3.9}]
[45779,63,44,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":53.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":11.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":8.5299999999999994},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":5.05}]
[45780,65,41,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":53},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":12},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":7.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":4.9000000000000004}]
[45781,71,42,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":56.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":8.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":6.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.95}]
[45782,76,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":62},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.73}]
[45783,75,51,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":63},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.9},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.1499999999999999}]
[45784,71,58,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":3.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.18}]
[45785,78,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.0499999999999998},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.88}]
[45786,76,51,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.48}]
[45787,82,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":65},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.5999999999999996},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.4500000000000002}]
[45788,82,52,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":5.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":3.05}]
[45789,81,54,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":5.3},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.1800000000000002}]
[45790,83,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":69.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.4000000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.4}]
[45791,87,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":76},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.9800000000000004},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.7}]
[45792,80,63,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":71.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.2799999999999998}]
[45793,81,51,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":66},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":4.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":2.0299999999999998}]
[45794,78,53,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":65.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.98},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.33}]
[45795,80,55,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.6}]
[45796,73,61,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.48},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.85}]
[45797,66,51,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":58.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":6.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.85},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":1.25}]
[45798,72,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":60},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2.75},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.95}]
[45799,71,48,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.53}]
[45800,69,46,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":57.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":1.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.2}]
[45801,75,58,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":66.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":1.35},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.28000000000000003}]
[45802,65,57,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":61},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":4},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":1.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45803,64,55,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":59.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":5.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.95},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.1}]
[45804,63,53,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":58},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":7},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":2},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.18}]
[45805,72,52,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":62},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":3},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.93},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.23}]
[45806,71,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":63.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.38},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.08}]
[45807,77,52,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.68},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.15}]
[45808,86,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":71},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.73},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.13}]
[45809,87,60,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":73.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":1.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.2}]
[45810,86,61,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":73.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.78},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.25}]
[45811,77,58,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.63},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0.13}]
[45812,74,54,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":64},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":1},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.25},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45813,74,61,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45814,81,63,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45815,76,60,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":68},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.28000000000000003},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45816,78,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":67},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45817,78,53,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":65.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.23},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45818,84,56,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":70},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45819,88,57,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45820,80,64,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45821,82,66,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":74},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45822,87,64,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":75.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45823,85,67,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":76},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45824,87,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":76},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45825,79,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45826,80,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45827,87,58,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45828,93,72,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":82.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45829,93,78,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":85.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45830,92,77,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":84.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45831,93,73,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":83},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45832,92,73,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":82.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45833,92,71,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.15},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45834,92,69,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":80.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45835,91,68,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":79.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45836,87,67,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":77},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45837,78,67,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":72.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45838,81,67,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":74},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45839,86,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":75.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45840,87,64,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":75.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.08},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45841,90,68,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":79},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45842,90,70,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":80},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45843,87,76,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45844,88,72,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":80},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45845,91,71,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45846,85,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":75},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.1},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45847,92,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":78.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45848,92,70,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45849,92,72,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":82},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45850,85,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":75},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45851,88,69,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":78.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45852,91,66,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":78.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45853,93,69,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.05},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45854,94,67,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":80.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45855,80,69,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":74.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45856,86,70,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":78},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45857,91,75,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":83},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45858,89,78,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":83.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45859,81,71,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":76},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45860,92,73,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":82.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45861,91,75,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":83},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45862,89,73,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":81},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0.03},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45863,80,72,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":76},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45864,91,74,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":82.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45865,93,75,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":84},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45866,93,75,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":84},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45867,96,75,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":85.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45868,84,71,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":77.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]
[45869,78,65,{"$f":"AVERAGE(WEMOTempAct[[#This Row],[KCIHigh]:[KCILow]])","v":71.5},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<65,65-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"IF(WEMOTempAct[[#This Row],[KCIAve]]<60,60-WEMOTempAct[[#This Row],[KCIAve]],0)","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCIResNHDD65])","v":0},{"$f":"SUMPRODUCT((NHDD[Month]=MONTH(WEMOTempAct[[#This Row],[Date]]))*(NHDD[Day]=DAY(WEMOTempAct[[#This Row],[Date]]))*NHDD[KCISGSNHDD60])","v":0}]

{"sheet":"SEMO Cycles","index":23,"n_rows":101,"n_cols":21,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","SAPRateCategory","Cycle","NoOfBills","FlowBegin","FlowEnd","NHDD","AHDD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","VolRate","WNA","Territory","Region","CustClass","ProfitCenter","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGC_SFGS",6,1217,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45482},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45510},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":28.86242068},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2.3990444069215999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGC_SFGS",7,844,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45477},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45511},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":84.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":20.016337760000003},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1.6637579946112002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGC_SFGS",15,1105,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45492},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45520},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":110.5},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":26.206224199999998},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2.1782613555039996},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGR_RFS",6,9090,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45482},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45510},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":100.779921},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":24.524793775350002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGR_RFS",7,7979,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45477},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45511},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":797.90000000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":88.462375100000003},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":21.527318980585001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGR_RFS",15,9663,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45492},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45520},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.1},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.1},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":966.30000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":107.13271470000001},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":26.070746122245001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGC_SFGS",6,1192,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45511},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45540},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1072.8},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":254.42567711999999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":21.147862282214398},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGC_SFGS",7,1014,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45512},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45541},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":912.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":216.43258104},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":17.989876136044799},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGC_SFGS",15,1235,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45521},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45553},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":32.799999999999997},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":10.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":22.299999999999997},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":27540.499999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":6531.5159961999989},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":542.89960960414385},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGR_RFS",6,7693,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45511},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45540},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":6923.7},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":767.62369529999989},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":186.80122625125497},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGR_RFS",7,9834,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45512},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45541},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":0.9},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.9},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":8850.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":981.25717139999995},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":238.78893266019},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGR_RFS",15,9825,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45521},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45553},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":32.799999999999997},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":10.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":22.299999999999997},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":219097.49999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24291.120727499994},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":5911.2442290371237},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGC_SFGS",6,1105,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45541},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45568},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":60.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":19},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":41.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":45968},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10901.7892672},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":906.15672388966402},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGC_SFGS",7,934,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45542},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45572},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":71.000000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":25},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":46.000000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":42964.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":10189.359425600003},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":846.93955545587232},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGC_SFGS",15,1126,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45554},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45582},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":148.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":96.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":52.100000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":58664.600000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13912.920001840006},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1156.4419105529414},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGR_RFS",6,7653,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45541},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45568},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":60.6},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":19},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":41.6},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":318364.79999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":35296.787011199995},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":8589.47311917552},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGR_RFS",7,9518,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45542},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45572},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":71.000000000000014},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":25},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":46.000000000000014},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":437828.00000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":48541.552532000009},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":11812.586808662203},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGR_RFS",15,9582,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45554},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45582},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":148.60000000000002},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":96.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":52.100000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":499222.20000000024},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":55348.266091800026},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":13469.000553439537},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGC_SFGS",6,1104,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45569},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45601},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":279.79999999999995},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":188.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":91.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":100795.19999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":23904.629950079987},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1986.9528414506485},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGC_SFGS",7,976,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45573},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45602},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":278.39999999999998},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":182.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":95.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":93598.39999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":22197.833983359993},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1845.0839606968825},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGC_SFGS",15,1092,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45583},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45615},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":368.8},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":226.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":142.30000000000001},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":155391.6},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36852.734012640001},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":3063.1992511306371},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGR_RFS",6,7493,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45569},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45601},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":279.79999999999995},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":188.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":91.299999999999955},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":684110.89999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":75846.691372099958},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":18457.292345400525},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGR_RFS",7,9714,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45573},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45602},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":278.39999999999998},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":182.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":95.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":931572.59999999974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":103282.52258939997},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":25133.801872130483},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGR_RFS",15,9619,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45583},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45615},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":368.8},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":226.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":142.30000000000001},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1368783.7000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":151755.6800353},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":36929.744736590255},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGC_SFGS",6,1118,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45602},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45630},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":660.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":504},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":156.39999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":174855.19999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41468.729174079992},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":3446.8807689495288},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGC_SFGS",7,979,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45603},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45632},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":746.3},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":578.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":167.79999999999995},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":164276.19999999995},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":38959.809302479989},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":3238.3393492221367},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGC_SFGS",15,992,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45616},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":859.90000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":712.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":147.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":146220.8000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":34677.783416320024},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2882.4173575645204},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGR_RFS",21,3,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45596},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45626},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":554.70000000000005},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":403.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":151.20000000000005},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":453.60000000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50.290178400000016},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":12.238114913640004},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGR_RFS",6,7629,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45602},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45630},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":660.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":504},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":156.39999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1193175.5999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":132286.18559639997},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":32191.843264883933},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGR_RFS",7,9808,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45603},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45632},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":746.3},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":578.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":167.79999999999995},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1645782.3999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":182466.24890559993},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":44403.161671177746},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGR_RFS",15,8942,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45616},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":859.90000000000009},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":712.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":147.40000000000009},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1318050.8000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":146130.97414520007},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":35560.97255823444},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",6,1133,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45631},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45663},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":886.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":794.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":91.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":104122.69999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24693.78118107999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2052.5470917713687},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",7,1025,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45633},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":825.99999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":759.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":66.499999999999886},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":68162.499999999884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16165.445764999971},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1343.6718519867975},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45643},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":562.30000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":539},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":23.300000000000068},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":23.300000000000068},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.5258373200000159},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0.45930759803840132},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",15,1260,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":512.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":13},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16380},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":3884.6873519999999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":322.89521269824002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",7,1025,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45665},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":24.6},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":38},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-13.399999999999999},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13734.999999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4527.4680499999995},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-482.22062200549993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",11,1,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45673},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":222.17},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":297.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-75.330000000000013},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-75.330000000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-24.831027900000002},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-2.6447527816290002},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS",15,1260,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45674},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":249.04999999999998},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":317},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-67.950000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-85617.000000000015},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-28221.931710000004},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-3005.9179464321005},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",21,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45627},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45657},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":868.80000000000007},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":729.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":139.30000000000007},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":139.30000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15.444051700000006},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":3.7583099811950018},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",6,7694,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45631},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45663},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":886.4},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":794.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":91.899999999999977},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":707078.59999999986},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":78393.097303399976},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":19076.960228782384},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",7,9787,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45633},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":825.99999999999989},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":759.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":66.499999999999886},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":650835.49999999884},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":72157.481049499867},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":17559.523013395792},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",15,10415,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":512.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":499.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":13},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":135395},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":15011.108254999999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":3652.95319385425},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",7,9787,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45665},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":29.6},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":43},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-13.399999999999999},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-131145.79999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-18465.32864},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-5775.7701453055997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS",15,10415,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45674},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":298.64999999999998},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":367},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-68.350000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-711865.25000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-100230.62720000003},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-31351.137881888011},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",20,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45657},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":227.29999999999998},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":248.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-21.200000000000017},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-21.200000000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-5.0278004800000042},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-0.41791077589760034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",6,1134,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45664},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":34.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":39.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-5670},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23716039999999999},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1344.699468},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":8.3119999999999999E-2},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-111.77141978016},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",20,1,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45688},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":617.75},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":718.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-100.75},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-100.75},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-33.2102225},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-3.5372207984749999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",6,1134,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45693},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":738.06},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":776.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-38.440000000000055},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-43590.960000000065},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-14368.888144800021},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-1530.4302763026501},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",7,1040,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45666},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45695},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":761.47},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":770.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-9.0299999999999727},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-9391.1999999999716},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-3095.6212559999904},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-329.71461997655894},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45674},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45706},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":842.57000000000016},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":809},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":33.570000000000164},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":33.570000000000164},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":11.065679100000054},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1.1786054809410056},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS",15,1170,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45675},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":856.32},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":887.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-31.17999999999995},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-36480.59999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-12025.100177999979},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-1280.7934199587776},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",21,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45658},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":206},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":232},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-26},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-26},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-2.8825940000000001},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-0.7014792499000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",6,7569,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45664},45664,{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGINHDD])","v":34.5},{"$f":"SUMPRODUCT((CGITempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(CGITempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*CGITempAct[CGIHDD])","v":39.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-5},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-37845},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.110869},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-4195.837305},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.24335000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-1021.05700817175},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",21,1,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45688},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":737.28000000000009},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":838.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-101.21999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-101.21999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-14.251775999999989},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-4.4578130150399966},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",6,7569,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45693},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":882.34000000000015},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":921.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-39.159999999999854},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-296402.03999999887},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-41733.407231999845},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-13053.792448097232},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",7,10291,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45666},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45695},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":910.7},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":920.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-9.7999999999999545},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-100851.79999999954},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-14199.933439999935},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-4441.5971806975795},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS",15,9623,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45675},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":1025.6200000000003},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":1057.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-31.879999999999654},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-306781.23999999667},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-43194.798591999534},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-13510.901051591534},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS",6,1133,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45694},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45721},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":614.98999999999978},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":670},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-55.010000000000218},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-62326.330000000249},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-20544.628157900082},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-2188.2083450979376},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS",7,934,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45696},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45723},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":600.29},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":667.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-67.210000000000036},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-62774.140000000036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-20692.239768200012},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-2203.9304577109833},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45707},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45733},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":439.59999999999991},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":440.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-0.90000000000009095},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-0.90000000000009095},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-0.29666700000002993},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-3.1598002170003185E-2},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS",15,1132,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45734},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":408.46999999999991},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":342.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":65.969999999999914},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":74678.039999999906},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":24616.122325199969},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2621.8631888570485},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS",20,4,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45717},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45747},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":371.34},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":259},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":112.33999999999997},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":449.3599999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":148.12253679999995},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":15.776531394567993},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGR_RFS",6,7606,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45694},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45721},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":754.25999999999988},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":810},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-55.740000000000123},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-423958.44000000093},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-59693.348352000132},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-18671.482431022123},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGR_RFS",7,9225,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45696},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45723},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":738.78},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":807.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-68.720000000000027},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-633942.00000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-89259.033600000039},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-27919.333119744013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGR_RFS",15,9630,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45734},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":533.85},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":459.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":74.350000000000023},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":715990.50000000023},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":100811.46240000003},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":31532.817324096013},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGR_RFS",21,2,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45717},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45747},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":512.41999999999996},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":383.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":128.91999999999996},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":257.83999999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":36.303871999999991},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":11.355488122879997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS",6,1133,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45722},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45750},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":302.46000000000004},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":195.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":106.96000000000004},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":121185.68000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":39946.435698400011},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":4254.6948662365849},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS",7,1038,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45724},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45751},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":276.58000000000004},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":166},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":110.58000000000004},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":114782.04000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37835.603845200007},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":4029.8701655522523},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45734},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45762},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":227.04},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":177},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":50.039999999999992},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":50.039999999999992},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":16.494685199999996},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1.7568489206519995},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS",15,1148,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45735},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45763},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":222.54},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":184},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":38.539999999999992},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":44243.919999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":14584.123349599997},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1553.3549779658956},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS",20,25,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45748},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45777},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":142.93000000000004},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":100},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":42.930000000000035},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1073.2500000000009},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":353.77539750000028},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":37.680617587725031},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGR_RFS",21,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45717},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45747},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":512.41999999999996},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":383.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":128.91999999999996},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":128.91999999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":18.151935999999996},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":5.6777440614399985},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGR_RFS",6,7653,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45722},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45750},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":430.21999999999991},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":305},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":125.21999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":958308.65999999933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":134929.8593279999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":42204.71069920509},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGR_RFS",7,9785,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45724},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45751},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":399.61999999999989},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":270.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":129.11999999999989},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1263439.199999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":177892.23935999986},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":55642.913549414356},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGR_RFS",15,9661,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45735},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45763},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":337.27},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":300.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":36.769999999999982},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":355234.9699999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":50017.083775999978},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":15644.843634295034},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS",6,1103,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45751},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45782},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":132.89000000000001},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":97},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":35.890000000000015},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":39586.670000000013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":13048.954032100004},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1389.8440939589714},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS",7,990,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45752},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45784},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":126.75999999999999},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":97},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":29.759999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":29462.399999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":9711.6909119999964},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1034.3921990371196},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45763},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45792},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":67.44},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":15},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":52.44},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":52.44},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.285797199999998},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1.8411102597719997},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS",15,1140,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45764},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45796},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":65.509999999999991},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":8},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":57.509999999999991},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":65561.399999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":21611.004281999998},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2301.7880660758196},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS",20,3,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45778},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45807},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":25.419999999999998},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":8},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":17.419999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":52.259999999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":17.226463799999994},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":1.8347906593379992},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGR_RFS",21,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45748},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45777},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":244.21},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":185},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":59.210000000000008},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":59.210000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":8.3367680000000011},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":2.6076576627200003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGR_RFS",6,7674,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45751},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45782},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":234.77999999999997},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":189},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":45.779999999999973},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":351315.7199999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":49465.253375999971},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":15472.236603479032},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGR_RFS",7,9624,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45752},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45784},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":228.09999999999997},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":189},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":39.099999999999966},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":376298.39999999967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":52982.814719999958},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":16572.494616268788},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGR_RFS",15,9615,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45764},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45796},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":144.24999999999997},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":50.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":93.749999999999972},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":901406.24999999977},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":126917.99999999997},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":39698.681219999991},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS",6,1115,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45783},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45812},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":14.909999999999998},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":14.909999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":16624.649999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5479.9833794999986},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":583.67302975054486},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS",7,1025,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45785},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45814},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":13.609999999999998},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":13.609999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":13950.249999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":4598.420907499999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":489.77781085782487},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS",11,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45793},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45824},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":4.49},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":4.49},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":4.49},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":1.4800386999999999},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0.15763892193699999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS",15,1170,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45797},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45825},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":1.4200000000000002},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":1.4200000000000002},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":1661.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":547.64728200000002},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":58.329912005819999},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS",20,2,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45808},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45838},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0.08},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.08},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0.16},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":5.2740799999999997E-2},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":5.6174226079999997E-3},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGR_RFS",6,7618,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45783},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45812},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":47.059999999999995},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":20},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":27.059999999999995},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":206143.07999999996},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":29024.945663999995},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":9078.7127542425587},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGR_RFS",7,9850,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45785},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45814},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":41.94},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":15},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":26.939999999999998},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":265359},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":37362.547200000001},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":11686.631138688001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGR_RFS",15,9633,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45797},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45825},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":9.129999999999999},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":10.5},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":-1.370000000000001},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":-13197.21000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":-1858.1671680000015},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":-581.21610847872046},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGR_RFS",21,2,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45809},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45834},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":1.72},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":1.72},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":3.44},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0.484352},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0.15150046208000001},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGC_SFGS",6,1110,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45813},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45841},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGC_SFGS",7,997,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45815},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45845},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGC_SFGS",15,1112,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45826},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45855},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGC_SFGS",20,3,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45839},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45869},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.32962999999999998},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.10650999999999999},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGR_RFS",6,7551,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45813},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45841},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0.11},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.11},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":830.61},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":116.94988800000002},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":36.580755467520007},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGR_RFS",7,9839,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45815},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45845},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0.03},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0.03},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":295.17},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":41.559936000000008},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":12.999532381440003},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]
[{"$f":"EDATE(SEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGR_RFS",15,9525,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45826},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=SEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=SEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45855},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResNHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSNHDD60]))","v":0},{"$f":"IF(SEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGIResHDD65]),SUMPRODUCT((SEMOTempAct[Date]>=SEMOCycles[[#This Row],[FlowBegin]])*(SEMOTempAct[Date]<=SEMOCycles[[#This Row],[FlowEnd]])*SEMOTempAct[CGISGSHDD60]))","v":0},{"$f":"SEMOCycles[[#This Row],[NHDD]]-SEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"SEMOCycles[[#This Row],[NoOfBills]]*SEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=SEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=SEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=SEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14080000000000001},{"$f":"SEMOCycles[[#This Row],[Diff*NoOfBills]]*SEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((SEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(SEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(SEMOCycles[[#This Row],[Region]]=VolRates[Region])*(SEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.31279000000000001},{"$f":"SEMOCycles[[#This Row],[WNAFactor]]*SEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(SEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10244}]

{"sheet":"WEMO Cycles","index":24,"n_rows":31,"n_cols":21,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","SAPRateCategory","Cycle","NoOfBills","FlowBegin","FlowEnd","NHDD","AHDD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","VolRate","WNA","Territory","Region","CustClass","ProfitCenter","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"WMGC_SFGS",15,502,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45492},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45520},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":359.98905806451313},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":86.015353547065089},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":12.227942660250774},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"WMGR_RFS",15,3236,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45492},45504,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":0},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33048},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"WMGR_RFS",15,3236,45505,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45520},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2320.566916129013},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":261.17377293633848},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":86.197792019909159},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"WMGC_SFGS",15,564,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45521},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45553},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":48.186690561529275},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":27.892540561529273},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":15731.39287670251},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":3758.8401362878458},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":534.3567137746802},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"WMGR_RFS",15,3243,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45521},45535,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1.5731720430107496},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":1.5731720430107496},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":5101.7969354838615},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":574.19398041667637},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":189.50698129671986},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"WMGR_RFS",15,3243,45536,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45553},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":46.613518518518525},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":26.319368518518523},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":85353.712105555576},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9606.3383778288062},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":3172.8775028130763},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"WMGC_SFGS",15,520,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45554},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45582},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":230.2317144563919},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":153.79909999999995},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":76.432614456391946},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":39744.959517323812},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":9496.6129331179309},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":1350.0384945720452},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"WMGR_RFS",15,3227,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45554},45565,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":47.592037037037031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":24.876699999999996},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":22.715337037037035},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":73302.392618518512},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":8249.9937029934499},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":2724.8904201617065},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"WMGR_RFS",15,3227,45566,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45582},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":182.63967741935485},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":128.92239999999998},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":53.717277419354872},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":173345.65423225818},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19509.602685139656},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":6474.6518431172981},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"WMGC_SFGS",15,572,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45583},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45615},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":526.88383512544794},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":414.7032999999999},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":112.18053512544805},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":64167.266091756283},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":15332.049559244937},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":2179.6041653422603},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"WMGR_RFS",15,3272,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45583},45596,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":182.56939068100363},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":122.25399999999999},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":60.315390681003635},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":197351.95830824389},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":22211.449792501251},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":7371.3138426373898},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"WMGR_RFS",15,3272,45597,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45615},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":344.3144444444444},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":292.44929999999994},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":51.865144444444468},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":169702.7526222223},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":19099.603580474304},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":6418.8037752899991},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"WMGC_SFGS",15,525,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45616},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1049.5694802867383},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":960.08839999999998},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":89.481080286738347},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":46977.56715053763},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11224.763521868881},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":1595.7123822688802},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"WMGR_RFS",15,3293,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45616},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1049.5694802867383},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":960.08839999999998},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":89.481080286738347},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":294661.1973842294},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":33163.351646481824},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":11145.207587833145},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGC_SFGS",15,529,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":676.83326164874541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":696.01284999999996},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-19.179588351254552},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-10146.002237813658},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-2424.27359950051},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-344.63473490499251},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGC_SFGS",15,529,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45674},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":306.71999999999997},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":341},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-34.28000000000003},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-18134.120000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-6882.442563600006},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-1279.7213702757851},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGR_RFS",15,3319,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":676.83326164874541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":696.01284999999996},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-19.179588351254552},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-63657.053737813854},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-7164.435889851231},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-2407.7519695023029},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGR_RFS",15,3319,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45674},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":356.71999999999997},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":386},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-29.28000000000003},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-97180.320000000094},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-14666.453894400014},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-6493.7191262845499},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"WMGC_SFGS",15,518,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45675},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":1000.8799999999999},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":1137},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-136.12000000000012},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-70510.160000000062},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-26760.721024800023},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-4975.8884673513157},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"WMGR_RFS",15,3322,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45675},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":1170.6599999999999},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":1302},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-131.34000000000015},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-436311.48000000051},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-65848.128561600082},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-29154.91740193405},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"WMGC_SFGS",15,518,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45734},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":503.19999999999987},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":361},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":142.19999999999987},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":73659.599999999933},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":27956.027987999973},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":5198.143844088715},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"WMGR_RFS",15,3281,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45734},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":628.28000000000009},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":480.5},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":147.78000000000009},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":484866.18000000028},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":73176.003885600046},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":32399.407480388276},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"WMGC_SFGS",15,534,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45735},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45763},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":292.04999999999995},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":232},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":60.049999999999955},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":32066.699999999975},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":12170.274650999991},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":2262.9408686069382},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"WMGR_RFS",15,3311,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45735},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45763},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":410.37},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":351},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":59.370000000000005},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":196574.07},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":29666.958644400002},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":13135.342609394544},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"WMGC_SFGS",15,524,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45764},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45796},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":107.52000000000002},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":50.5},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":57.020000000000024},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":29878.480000000014},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":11339.779514400005},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":2108.5186029075367},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"WMGR_RFS",15,3301,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45764},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45796},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":204.67000000000002},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":118.5},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":86.170000000000016},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":284447.17000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":42928.766896400004},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":19007.140831050066},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"WMGC_SFGS",15,529,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45797},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45825},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":4.660000000000001},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":7},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-2.339999999999999},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-1237.8599999999994},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-469.80500579999978},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-87.355542778451962},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"WMGR_RFS",15,3309,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45797},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45825},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":19.43},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":47},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":-27.57},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":-91229.13},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":-13768.300299600001},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":-6096.0526406508961},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"WMGC_SFGS",15,531,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45826},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45855},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":0},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":0},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.37952999999999998},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]
[{"$f":"EDATE(WEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"WMGR_RFS",15,3280,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45826},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=WEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=WEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45855},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResNHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<=WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSNHDD60]))","v":0.6100000000000001},{"$f":"IF(WEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCIResHDD65]),SUMPRODUCT((WEMOTempAct[Date]>=WEMOCycles[[#This Row],[FlowBegin]])*(WEMOTempAct[Date]<WEMOCycles[[#This Row],[FlowEnd]])*WEMOTempAct[KCISGSHDD60]))","v":0},{"$f":"WEMOCycles[[#This Row],[NHDD]]-WEMOCycles[[#This Row],[AHDD]]","v":0.6100000000000001},{"$f":"WEMOCycles[[#This Row],[NoOfBills]]*WEMOCycles[[#This Row],[HDDDiff]]","v":2000.8000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=WEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=WEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=WEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.15092},{"$f":"WEMOCycles[[#This Row],[Diff*NoOfBills]]*WEMOCycles[[#This Row],[BetaCoeff]]","v":301.96073600000005},{"$f":"SUMPRODUCT((WEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(WEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(WEMOCycles[[#This Row],[Region]]=VolRates[Region])*(WEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"WEMOCycles[[#This Row],[WNAFactor]]*WEMOCycles[[#This Row],[VolRate]]","v":133.69613547136001},{"$f":"INDEX(RateSched[Territory],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(WEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10243}]

{"sheet":"NEMO Cycles","index":25,"n_rows":108,"n_cols":21,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","SAPRateCategory","Cycle","NoOfBills","FlowBegin","FlowEnd","NHDD","AHDD","HDDDiff","Diff*NoOfBills","BetaCoeff","WNAFactor","VolRate","WNA","Territory","Region","CustClass","ProfitCenter","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"KMGC_SFGS",16,706,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45493},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45523},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":506.2794322580603},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":120.96980000842223},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":17.197066769197306},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"KMGR_RFS",16,4415,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45493},45504,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":0},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33048},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"KMGR_RFS",16,4415,45505,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45523},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3166.0392258064253},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":356.32948316252606},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":117.6029826229601},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGC_SFGS",12,650,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45486},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45517},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":466.12129032257673},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":111.3744617641281},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":15.832993484388451},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGC_SFGS",13,814,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45489},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45518},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":583.72727741935},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":139.47509519384658},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":19.82777953275723},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGR_RFS",12,4481,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45486},45504,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":0},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33048},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGR_RFS",12,4481,45505,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45517},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3213.368464516102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":361.65626592327953},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":119.36103400531918},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGR_RFS",13,6909,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45489},45504,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":0},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33048},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGR_RFS",13,6909,45505,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45518},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":4.868709677419349},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":4.1516000000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.71710967741934883},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":4954.5107612902812},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":557.61730445524177},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":184.03601516240801},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"KMGC_SFGS",16,737,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45524},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45554},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":48.186690561529275},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":27.892540561529273},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":20556.802393847076},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4911.8176958229478},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":698.26400363819027},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"KMGR_RFS",12,2,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45518},45535,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1.5731720430107496},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":1.5731720430107496},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3.1463440860214993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0.35411284638709611},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0.11687140382159721},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"KMGR_RFS",12,2,45536,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45548},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":46.613518518518525},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":26.319368518518523},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52.638737037037046},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.9243529928022234},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1.9567545499926462},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"KMGR_RFS",16,4379,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45524},45535,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1.5731720430107496},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":1.5731720430107496},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":6888.9203763440728},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":775.33007716454699},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":255.8899386673871},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"KMGR_RFS",16,4379,45536,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45554},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":46.613518518518525},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":26.319368518518523},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":115252.51474259261},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12971.370877740468},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4284.3140872088989},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGC_SFGS",12,706,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45518},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45548},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":48.186690561529275},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":27.892540561529273},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":19692.133636439667},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4705.2147805305303},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":668.89333320022024},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGC_SFGS",13,775,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45519},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45551},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":48.186690561529275},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":27.892540561529273},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":21616.718935185188},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5165.0728823104273},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":734.2667609492504},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGR_RFS",12,4486,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45518},45535,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1.5731720430107496},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":1.5731720430107496},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":7057.2497849462225},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":794.27511444625657},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":262.14255877184252},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGR_RFS",12,4486,45536,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45548},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":46.613518518518525},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":26.319368518518523},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":118068.68717407409},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13288.323762855387},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4389.0004556335052},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGR_RFS",13,6865,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45519},45535,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1.5731720430107496},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":1.5731720430107496},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":10799.826075268797},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1215.4923452237074},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33004},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":401.16109361763239},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGR_RFS",13,6865,45536,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45551},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":46.613518518518525},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":20.294150000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":26.319368518518523},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":180682.46487962967},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20335.341647793633},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":6716.5599928497586},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"KMGC_SFGS",16,708,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45555},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45583},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":252.13773596176824},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":170.47009999999995},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":81.667635961768298},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":57820.686260931958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13815.605390363569},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1964.0264622940851},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45549},45565,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":47.592037037037031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":24.876699999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":22.715337037037035},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22.715337037037035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2.5565521236422222},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0.84440360091778954},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"KMGR_RFS",12,1,45566,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45576},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":88.126702508960591},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":52.791499999999999},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":35.335202508960592},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":35.335202508960592},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3.9768851708569914},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1.3198088816523097},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"KMGR_RFS",16,4319,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45555},45565,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":47.592037037037031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":24.876699999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":22.715337037037035},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":98107.540662962958},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11041.748622010758},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3646.9791523639333},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"KMGR_RFS",16,4319,45566,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45583},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":204.5456989247312},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":145.59339999999997},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":58.952298924731224},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":254614.97905591415},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28656.253893797595},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":9510.150979734608},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGC_SFGS",12,684,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45549},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45576},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":135.71873954599761},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":77.668199999999999},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":58.050539545997609},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39706.569049462363},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9487.4399607956784},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1348.7344648267137},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGC_SFGS",13,777,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45552},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45579},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":153.9316248506571},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":91.004999999999981},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":62.92662485065712},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48893.987508960585},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11682.670702606032},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1660.8084670824737},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGR_RFS",12,4538,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45549},45565,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":47.592037037037031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":24.876699999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":22.715337037037035},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":103082.19947407406},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11601.633537088404},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3831.9035409649287},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGR_RFS",12,4538,45566,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45576},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":88.126702508960591},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":52.791499999999999},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":35.335202508960592},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":160351.14898566317},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18047.104905349028},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":5989.2927049381815},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGR_RFS",13,6906,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45552},45565,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":47.592037037037031},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":24.876699999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":22.715337037037035},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":156872.11757777777},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17655.548965873186},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33028999999999997},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":5831.4512679382542},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGR_RFS",13,6906,45566,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45579},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":106.33958781362008},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":66.128299999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":40.211287813620089},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":277699.15364086034},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31254.317724479366},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":10372.370423222967},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"KMGC_SFGS",16,691,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45584},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45616},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":529.44133213859016},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":417.32039999999989},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":112.12093213859026},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":77475.564107765866},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":18511.918317232648},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2631.6543079777935},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45577},45596,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":277.08236559139783},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":198.38490000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":78.697465591397815},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":78.697465591397815},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8.8571951389012877},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.9394373507471703},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"KMGR_RFS",12,1,45597,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45610},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":261.37092592592586},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":218.946},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":42.424925925925862},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":42.424925925925862},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":4.7748151081555488},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1.6046721133978352},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"KMGR_RFS",16,4217,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45584},45596,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":160.66336917562728},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":105.583},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":55.080369175627283},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":232273.91681362025},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":26141.825425189247},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":8675.6876038575556},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"KMGR_RFS",16,4217,45597,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45616},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":368.77796296296293},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":311.73739999999992},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":57.040562962963008},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":240540.05401481502},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":27072.157675226994},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":9098.1400299135348},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGC_SFGS",12,702,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45577},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45610},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":538.45329151732358},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":417.33089999999987},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":121.12239151732371},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":85027.918845161243},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":20316.468895360213},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2888.189218164408},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGC_SFGS",13,777,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45580},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45611},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":549.16966547192339},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":426.40999999999985},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":122.75966547192354},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":95384.260071684592},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":22791.00064041623},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3239.9686510415713},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGR_RFS",12,4846,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45577},45596,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":277.08236559139783},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":198.38490000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":78.697465591397815},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":381367.91825591383},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":42921.96764311564},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":14244.513401720787},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGR_RFS",12,4846,45597,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45610},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":261.37092592592586},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":218.946},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":42.424925925925862},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":205591.19103703674},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23138.754014121791},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":7776.2410615259096},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGR_RFS",13,6935,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45580},45596,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":258.86948028673834},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":185.04810000000001},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":73.821380286738332},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":511951.27228853031},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":57618.784622766136},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33187},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":19121.946052757397},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGR_RFS",13,6935,45597,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45611},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":290.30018518518517},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":241.36190000000002},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":48.938285185185151},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":339387.00775925902},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":38197.125317084428},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":12836.907905312562},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"KMGC_SFGS",16,651,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45617},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1025.1059617682199},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":940.80029999999999},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":84.30566176821992},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":54882.985811111168},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13113.674770123929},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1864.240005320818},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45611},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45638},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":918.89341099163687},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":839.66289999999992},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":79.230510991636947},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79.230510991636947},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":8.9171880127801604},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.9967993754550282},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"KMGR_RFS",16,3991,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45617},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45644},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":1025.1059617682199},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":940.80029999999999},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":84.30566176821992},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":336463.89611696568},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":37868.136701834585},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":12726.344701385548},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGC_SFGS",12,693,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45611},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45638},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":918.89341099163687},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":839.66289999999992},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":79.230510991636947},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":54906.744117204405},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":13119.35155127188},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1865.0470165288107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGC_SFGS",13,807,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45612},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45639},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":946.37759259259258},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":862.51419999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":83.863392592592618},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":67677.757822222236},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16170.842240732394},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2298.8469329425175},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGR_RFS",12,4606,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45611},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45638},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":918.89341099163687},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":839.66289999999992},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":79.230510991636947},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":364935.73362747976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":41072.567986865419},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":13803.25792334586},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGR_RFS",13,7092,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45612},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45639},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":946.37759259259258},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":862.51419999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":83.863392592592618},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":594759.18026666681},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":66938.599365144662},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":22496.055088644167},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGC_SFGS",16,798,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":676.83326164874541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":696.01284999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-19.179588351254552},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-15305.311504301131},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-3657.0327644639074},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-519.88377779618907},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGC_SFGS",16,798,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45675},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":370.66},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":518.05115000000001},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-147.39114999999998},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-117618.13769999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-43338.755198318999},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-8058.4081415754345},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45639},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":890.45284946236541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":889.94164999999998},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.51119946236542546},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":0.51119946236542546},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.753417037062649E-2},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1.9335508636456444E-2},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGR_RFS",12,1,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45671},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":262.82},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":314.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-51.680000000000007},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-51.680000000000007},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-7.2915312000000005},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-3.228398354112},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGR_RFS",16,5043,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45645},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":676.83326164874541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":696.01284999999996},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-19.179588351254552},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-96722.664055376707},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10885.884360506105},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-3658.4191570352864},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"KMGR_RFS",16,5043,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45675},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":425.65999999999997},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":464.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-38.840000000000032},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-195870.12000000017},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-27635.315230800024},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-12235.812171589019},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGC_SFGS",12,684,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45639},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":890.45284946236541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":889.94164999999998},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.51119946236542546},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":349.66043225795102},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":83.547444091196112},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":11.877104652004441},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGC_SFGS",12,684,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45671},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":227.82000000000002},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":279.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-51.679999999999978},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-35349.119999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-13025.090246399996},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-2421.8852804156149},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGC_SFGS",13,823,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45640},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":834.0394086021505},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":844.67444999999998},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-10.635041397849477},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-8752.6390704301193},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.23893880000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2091.3450763216883},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.14216000000000001},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-297.30561604989123},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGC_SFGS",13,823,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45672},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":264.40000000000003},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":324.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-60.099999999999966},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-49462.299999999974},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-18225.37368099999},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-3388.8259822451382},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGR_RFS",12,4644,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45639},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":890.45284946236541},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":889.94164999999998},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.51119946236542546},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":2374.0103032250358},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":267.1886872011894},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":89.794102107703708},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGR_RFS",12,4644,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45671},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":262.82},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":314.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-51.680000000000007},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-240001.92000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-33861.870892800005},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-14992.68195649613},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGR_RFS",13,7102,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45640},45664,{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillNHDD])","v":834.0394086021505},{"$f":"SUMPRODUCT((ChillTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(ChillTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*ChillTempAct[ChillAdjHDD])","v":844.67444999999998},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-10.635041397849477},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-75530.064007526991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.11254740000000001},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-8500.7123258807442},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.33606999999999998},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-2856.8343913587414},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGR_RFS",13,7102,45665,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45672},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":304.39999999999998},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":364.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-60.100000000000023},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-426830.20000000019},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-60221.472918000021},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-26663.659349173689},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"KMGC_SFGS",16,722,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45676},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1121.83},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1216},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-94.170000000000073},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-67990.740000000049},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-25052.547967800019},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-4658.270769132735},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45672},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45702},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1234.3100000000002},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1197.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":36.810000000000173},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":36.810000000000173},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":5.1935229000000245},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.2994841992040107},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"KMGR_RFS",16,4445,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45676},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45708},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1286.7800000000002},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1381},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-94.2199999999998},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-418807.89999999909},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-59089.606610999872},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-26162.514223086302},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGC_SFGS",12,670,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45672},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45702},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1079.3100000000002},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1042.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":36.810000000000173},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":24662.700000000117},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":9087.4650690000435},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1689.7232549298681},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGC_SFGS",13,789,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45673},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45705},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1141.21},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1130.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":10.710000000000036},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":8450.1900000000278},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3113.6415093000105},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":578.95050223924397},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGR_RFS",12,4611,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45672},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45702},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1234.3100000000002},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1197.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":36.810000000000173},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":169730.91000000079},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23947.334091900109},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":10602.921642529693},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGR_RFS",13,7086,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45673},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45705},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":1306.21},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":1295.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":10.710000000000036},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":75891.06000000026},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10707.469655400037},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4740.8392646249204},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"KMGC_SFGS",16,709,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45735},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":614.58000000000004},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":413},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":201.58000000000004},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":142920.22000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":52661.813463400016},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":9791.9375953845993},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45703},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45729},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":836.79000000000019},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":793.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":43.290000000000191},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":43.290000000000191},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":6.1077861000000269},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.7042833736360117},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"KMGR_RFS",16,4459,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45709},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45735},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":747.05},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":538},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":209.04999999999995},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":932153.94999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":131517.60080549997},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":58230.732932643165},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGC_SFGS",12,673,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45703},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45729},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":702.5},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":658.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":44},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":29612},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10911.13364},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2028.8161890215999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGC_SFGS",13,662,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45706},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45730},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":620.54999999999995},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":525.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":95.049999999999955},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":62923.099999999969},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":23185.274656999991},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4311.0699697225782},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGR_RFS",12,4601,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45703},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45729},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":836.79000000000019},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":793.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":43.290000000000191},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":199177.29000000088},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":28101.923846100122},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":12442.407802099289},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGR_RFS",13,5899,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45706},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45730},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":744.59000000000015},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":645.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":99.090000000000146},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":584531.91000000085},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":82471.607181900123},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":36515.128795858094},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"KMGC_SFGS",16,730,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45736},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45764},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":353.82000000000005},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":306.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":47.32000000000005},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34543.600000000035},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12728.280292000014},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2366.6964374944823},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"KMGC_SFGS",20,3,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45748},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45777},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":265.45},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":216.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":48.949999999999989},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":146.84999999999997},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":54.109819499999993},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":10.061179837829998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45730},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45758},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":529.64999999999986},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":457.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":72.149999999999864},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":72.149999999999864},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":10.17964349999998},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4.5071389560599906},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"KMGR_RFS",16,4427,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45736},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45764},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":481.51999999999992},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":430.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":51.019999999999925},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":225865.53999999966},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":31867.369038599951},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":14109.596315530514},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGC_SFGS",12,688,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45730},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45758},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":396.7399999999999},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":333.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":63.239999999999895},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":43509.11999999993},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16031.805446399974},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2980.953904703611},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGC_SFGS",13,833,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45731},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45761},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":409.71999999999991},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":346.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":63.219999999999914},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":52662.259999999929},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":19404.462942199974},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3608.0658394726629},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGC_SFGS",20,9,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45748},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45777},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":265.45},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":216.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":48.949999999999989},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":440.5499999999999},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":162.32945849999996},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":30.18353951348999},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGR_RFS",12,4613,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45730},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45758},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":529.64999999999986},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":457.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":72.149999999999864},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":332827.94999999937},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":46958.695465499906},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":20791.432004304737},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGR_RFS",13,7035,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45731},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45761},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":549.82999999999993},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":480.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":69.329999999999927},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":487736.54999999946},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":68814.749839499927},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":30468.418638936986},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"KMGC_SFGS",16,733,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45765},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45795},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":150.11000000000001},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":90},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":60.110000000000014},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":44060.630000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":16235.020336100006},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3018.7396812944348},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45759},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45790},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":305.60000000000008},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":226.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":79.10000000000008},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":79.10000000000008},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":11.16021900000001},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":4.9412985644400047},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"KMGR_RFS",16,4476,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45765},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45795},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":259},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":190},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":69},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":308844},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":43574.799959999997},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":19293.178430289598},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGC_SFGS",12,674,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45759},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45790},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":188.43999999999997},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":116.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":71.939999999999969},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48487.559999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17866.211233199992},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3322.0433167012065},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGC_SFGS",13,821,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45762},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45791},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":162.67999999999998},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":103.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":59.179999999999978},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":48586.779999999984},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":17902.770826599994},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":3328.8412074980029},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGR_RFS",12,4577,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45759},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45790},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":305.60000000000008},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":226.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":79.10000000000008},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":362040.70000000036},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":51080.32236300005},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":22616.323529441903},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGR_RFS",13,7063,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45762},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45791},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":271.12000000000006},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":203.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":67.620000000000061},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":477600.06000000041},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":67384.592465400056},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":29835.202159980527},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"KMGC_SFGS",16,723,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45796},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45826},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":13.320000000000004},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":19.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-6.1799999999999962},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-4468.1399999999976},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-1646.3755457999991},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-306.12706898605182},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45791},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45820},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":71.66},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":88},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-16.340000000000003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-16.340000000000003},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-2.3054106000000005},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-1.0207435972560002},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"KMGR_RFS",16,4363,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45796},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45826},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":41.459999999999994},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":73.5},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-32.040000000000006},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-139790.52000000002},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-19723.044466800002},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-8732.5751681203692},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGC_SFGS",12,686,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45791},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45820},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":29.509999999999998},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":24},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":5.509999999999998},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3779.8599999999988},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":1392.7650141999995},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":258.97072674034791},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGC_SFGS",13,814,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45792},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45821},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":25.76},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":24},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":1.7600000000000016},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":1432.6400000000012},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":527.88486080000052},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":98.154911017152088},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGR_RFS",12,4572,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45791},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45820},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":71.66},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":88},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-16.340000000000003},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-74706.48000000001},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-10540.337263200001},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-4666.8397266544325},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGR_RFS",13,7027,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45792},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45821},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":65.080000000000013},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":88},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":-22.919999999999987},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":-161058.83999999991},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":-22723.791735599985},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":-10061.186028854248},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"KMGC_SFGS",16,695,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45827},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45856},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":0.05},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.05},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":34.75},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.804332500000001},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.3808375850500001},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"KMGR_RFS",12,1,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45821},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45852},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":3.57},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":3.57},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":3.57},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":0.50369129999999995},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":0.22301435998799998},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"KMGR_RFS",16,4306,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45827},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45856},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":3.32},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":3.32},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":14295.92},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2017.0113527999999},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":893.05194656572792},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10323}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGC_SFGS",12,668,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45821},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45852},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":0.05},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.05},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":33.4},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":12.306898},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.2883446141200001},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGC_SFGS",13,796,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45822},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45853},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":0.05},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":0.05},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":39.800000000000004},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.36847000000000002},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":14.665106000000002},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.18593999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":2.7268298096400003},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGR_RFS",12,4538,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45821},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45852},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":3.57},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":3.57},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":16200.66},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":2285.7511193999999},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1012.0391656255439},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]
[{"$f":"EDATE(NEMOCycles[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGR_RFS",13,6963,{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[Begin Bill Period])","v":45822},{"$f":"SUMPRODUCT((MeterReadSch[MonthBill]=NEMOCycles[[#This Row],[MonthBill]])*(MeterReadSch[Cycle]=NEMOCycles[[#This Row],[Cycle]])*MeterReadSch[End Bill Period])","v":45853},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResNHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSNHDD60]))","v":3.3},{"$f":"IF(NEMOCycles[[#This Row],[CustClass]]=\"Res\",SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKResHDD65]),SUMPRODUCT((NEMOTempAct[Date]>=NEMOCycles[[#This Row],[FlowBegin]])*(NEMOTempAct[Date]<=NEMOCycles[[#This Row],[FlowEnd]])*NEMOTempAct[KIRKSGSHDD60]))","v":0},{"$f":"NEMOCycles[[#This Row],[NHDD]]-NEMOCycles[[#This Row],[AHDD]]","v":3.3},{"$f":"NEMOCycles[[#This Row],[NoOfBills]]*NEMOCycles[[#This Row],[HDDDiff]]","v":22977.899999999998},{"$f":"SUMPRODUCT((BetaCoeff[BeginDate]<=NEMOCycles[[#This Row],[FlowBegin]])*(BetaCoeff[EndDate]>=NEMOCycles[[#This Row],[FlowEnd]])*(BetaCoeff[SAPRateCategory]=NEMOCycles[[#This Row],[SAPRateCategory]])*BetaCoeff[BetaCoeff])","v":0.14108999999999999},{"$f":"NEMOCycles[[#This Row],[Diff*NoOfBills]]*NEMOCycles[[#This Row],[BetaCoeff]]","v":3241.9519109999997},{"$f":"SUMPRODUCT((NEMOCycles[[#This Row],[FlowBegin]]>=VolRates[BeginDate])*(NEMOCycles[[#This Row],[FlowEnd]]<=VolRates[EndDate])*(NEMOCycles[[#This Row],[Region]]=VolRates[Region])*(NEMOCycles[[#This Row],[CustClass]]=VolRates[CustClass])*VolRates[VolRate])","v":0.44275999999999999},{"$f":"NEMOCycles[[#This Row],[WNAFactor]]*NEMOCycles[[#This Row],[VolRate]]","v":1435.4066281143598},{"$f":"INDEX(RateSched[Territory],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"INDEX(RateSched[ProfitCenter],MATCH(NEMOCycles[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":10245}]

{"sheet":"WNARevAlloc","index":26,"n_rows":365,"n_cols":35,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","MonthRate","SAPRateCategory","WNARRev","Consumption","Region","CustClass","CSWNAS1","CSWNAS2","SRRS1","SRRS2","TotWNAR","CSWNAS1Rev","CSWNAS2Rev","SRRS1Rev","SRRS2Rev","TotalCalcRev","RevDiff","CSWNAS1Pct","CSWNAS2Pct","SRRS1Pct","SRRS2Pct","CSWNAS1Dif","CSWNAS2Diff","SRRS1Diff","SRRS2Diff","AdjCSWNAS1Rev","AdjCSWNAS2Rev","AdjSRRS1Rev","AdjSRRS2Rev","AdjTotCalcRev","CheckCalc","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"KMGC_SFGS",-0.86,27,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.9910000000000004E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.21843000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.57050999999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.6199999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.86264999999999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.6499999999999302E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7619718309858436E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.7100156494520938E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.7525665101720982E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.9765258215961141E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.963380281690142E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.21775899843505481},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.56875743348982788},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.6150234741784036E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.8600000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"KMGR_RFS",-1.1300000000000001,21,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.16632},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.40698000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.56259000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.8700000000000003E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.12602},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.9800000000000946E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.8787019768744399E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4385005594927608E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9885154792988165E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.4886236478926608E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.16690787019768744},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.40841850055949275},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.56457851547929883},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.9048862364789266E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.1299999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"WMGC_SFGS",3.02,-1109.6379999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.6950945399999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8.9769714199999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":23.446650939999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.6657827999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":35.452934099999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-32.43293409999999},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.3803339766197182},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.2122828441001552},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-21.449386464256648},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.60906918497652573},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.31476056338028169},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.76468857589984474},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.99726447574335},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.6713615023474162E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.0200000000000022},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"WMGR_RFS",20.930000000000039,-732.64500000000021,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5.8025484000000018},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":14.198660100000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":19.627559550000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.3443431500000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":39.284424900000019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-18.35442489999998},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7110601493472553},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.6338820321148759},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.1703663385117391},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.16088361997389017},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.0914882506527466},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7.5647780678851291},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":10.457193211488269},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.18345953002610993},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":20.930000000000035},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"SMGC_SFGS",0.39,-12,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.2000000000000002E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5.28E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.8519999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.3999999999999993E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.252E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.35748000000000002},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3191143911439115E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.8041033210332105E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.42343571955719556},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.2338007380073795E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.4391143911439115E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-6.3321033210332112E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.46195571955719555},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.007380073800738E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.38999999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"SMGR_RFS",-2.4200000000000013,45,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.2500000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5.7600000000000005E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.3486499999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.4000000000000003E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.2987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1213000000000013},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.9426541926541952E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.9731947331947392E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1644269230769244},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6623700623700682E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.1926541926541952E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.1073319473319474},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.5130769230769241},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.0062370062370068E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.4200000000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"NMGC_SFGS",3.52,-110.15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.3667995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.8911135},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.3274694999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-6.6089999999999996E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.5192924999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.0750000000030511E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3739436619750127E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7914475743356712E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.6790219092351958E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3286384976531554E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.36687323943661976},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.89129264475743353},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2.3279374021909236},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-6.6103286384976534E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.52},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,45170,"NMGR_RFS",19.339999999999595,-360.26899999999927,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.8533304799999941},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.9820132199999865},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":9.651606509999981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.16932642999999964},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":19.317623779999963},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.2376219999632241E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.3051037373570931E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.0874886906541002E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1179763778257138E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9613620663609015E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2.8566355837373512},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.9901007086906404},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":9.662786273778238},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.16952256620663572},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":19.339999999999595},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"KMGC_SFGS",-2942.9499999999989,156297.94699999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-520.47216350999986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":770.54887870999983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3302.5756201099989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":109.40856289999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2943.0903420099989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14034201000004032},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.4818847227835065E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.6743818868836903E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.15748415673398045},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2171750929383021E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-520.44734466277203},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":770.51213489113104},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3302.4181359532649},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":109.40334572490703},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2942.9499999999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"KMGR_RFS",-9620.5799999999854,415554.26600000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3291.1897867200005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4924.3180521000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11132.698786140003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-120.51073714000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9620.0812579000049},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.49874209998051811},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.17062796681838893},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.25529563217145312},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.57716202412432316},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.2477412092591901E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3291.3604146868188},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4924.5733477321719},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-11133.275948164128},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-120.51698488120928},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9620.5799999999836},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"SMGC_SFGS",4581.619999999999,845280.12900000019,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.4528012900000018},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7303.2203145600015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2713.3492140900007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4581.4182991800008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.20170081999822287},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.7214173431406435E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.32153045844735156},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.11945749671481465},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.4531734317343155},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7303.5418450184488},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2713.4686715867156},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4581.619999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"SMGR_RFS",-14546.660000000034,2945533.2389999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-147.27666194999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":73432.143648269994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-88277.631172829992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":441.8299858499999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-14550.934200660002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.2742006599673914},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.3261140283070758E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-21.570004545139078},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":25.930727485672609},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.12978342084921227},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-147.2334008097169},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":73410.573643724856},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-88251.700445344322},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":441.70020242915069},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-14546.66000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"WMGC_SFGS",-2353.6699999999983,124996.31800000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-416.23773894000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":616.23184774000015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2641.1721993400001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":87.497422600000007},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2353.6806679400001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0667940001894749E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.8865767502023109E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.7930400536028211E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1970981000532982E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.9657769523772303E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-416.23585236324982},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":616.22905469994657},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2641.1602283589996},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":87.497026022304766},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2353.6699999999978},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"WMGR_RFS",-8226.2400000000071,355346.21100000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2814.3419911199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4210.8526003500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9519.7249926900004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-103.05040119},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8226.2647846500004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.4784649993307539E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.4792409480343722E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2686743085127185E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.8681674873464753E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.10477256935602E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2814.3335118790519},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4210.8399136069147},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9519.6963110151264},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-103.05009071274307},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8226.2400000000071},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"NMGC_SFGS",-7078.7400000000034,375938.92700000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1251.8766269100001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1853.3789101100003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7943.5895275100002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":263.15724890000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7078.9299954099997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.18999540999629971},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.3599825559621779E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.9743885888569185E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.21320249671916161},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.0630263939144879E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1251.8430270844406},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1853.3291662241118},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7943.3763250132806},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":263.15018587360612},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7078.7400000000034},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45292},45323,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45292},"NMGR_RFS",-29403.440000000075,1270084.4239999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-10059.06863808},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":15050.500424399997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-34025.561718960002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-368.32448295999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-29402.454415600005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.98558440007036552},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.33718481419253976},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.50450000608353485},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1405531783103713},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2346413650989459E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-10059.405822894192},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":15051.004924406081},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-34026.702272138311},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-368.33682937365097},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-29403.440000000071},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"KMGC_SFGS",1.0000000000000037E-2,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0000000000000037E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0422535211267647E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.5320813771518096E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.6134585289515119E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.8779342723004768E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.0422535211267647E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.5320813771518096E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":6.6134585289515119E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.8779342723004768E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.0000000000000037E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"KMGC_SFGS",-2395.9500000000025,127241.70900000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-423.71489097000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":627.30162537000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2688.6173111700004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":89.069196300000016},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2395.9613804700002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1380469997675391E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.0125844446234231E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.9795919855836266E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2770543337805683E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2306579917008891E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-423.71287838555543},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":627.29864577801459},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2688.6045406266626},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":89.068773234200847},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2395.9500000000025},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"KMGR_RFS",-9.9999999999999881E-2,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.584E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.8760000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.3580000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.3999999999999997E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.10724},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.2400000000001213E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0693920179037852E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6167698619918383E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.6172995151063643E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.3461395001866049E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.4770607982096215E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-3.6143230138008166E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4.9962700484893638E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.765386049981339E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9.9999999999999881E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"KMGR_RFS",-6697.6900000000123,289306.82799999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2291.3100777599998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3428.2859117999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7750.5299221200003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-83.89898011999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6697.4530681999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.23693180001282599},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.1058309118858834E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.12128042462859559},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.27418587137553385},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9680441470289216E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2291.3911360691186},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3428.4071922246285},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7750.8041079913755},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-83.901948164147015},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6697.6900000000123},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"NMGC_SFGS",-3.25,101.95899999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.33952346999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.82484830999999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.1543936699999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.1175399999999991E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.2575900500000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.5900500000001259E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.9107563380283023E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.9218624256651341E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.0196480907669077E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.4253615023474418E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.33873239436619718},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.82292644757433475},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.149374021909233},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.1032863849765244E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.25},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"NMGC_SFGS",-4400.7299999999959,233706.06699999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-778.2412031099999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1152.17091031},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4938.2091957099992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":163.59424689999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4400.6852416099991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.4758389996786718E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.9153180397928714E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1718473854708367E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.0225426480727739E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6638806690255287E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-778.24911842803965},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1152.1826287838546},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4938.2594211364803},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":163.59591078066899},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4400.7299999999959},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"NMGR_RFS",530.60000000000082,-9895.5399999999972,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":78.372676799999979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":191.77556519999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":265.10151659999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.6509037999999983},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":530.5988547999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1452000010194752E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.6915300276154873E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.1391227190894128E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.7217284646235997E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0038120113374736E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":78.372845953002738},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":191.77597911227187},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":265.1020887728464},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.6509138381201121},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":530.60000000000093},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"NMGR_RFS",-18891.490000000016,816039.78199999954,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-6463.0350734399963},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":9670.0714166999933},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-21861.70575977999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-236.65153677999987},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-18891.320953299994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.16904670002259081},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.7833687437534309E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.653146415843202E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.19562682909741719},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.1176476460713317E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-6463.092907127434},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":9670.1579481641511},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-21861.901386609086},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-236.65365442764593},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-18891.490000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"SMGC_SFGS",-3.0099999999999985,1114.4569999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.1144569999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.49036107999999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.5774069699999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.8011989999999989E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.0201784699999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0178470000001383E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7558929889303994E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6525929151293757E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2056416494466583E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6291250922512796E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.1107011070110695E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.48870848708487058},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.565350553505533},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.7749077490774865E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.009999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"SMGC_SFGS",2825.2300000000009,521197.43000000034,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.2119743000000041},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4503.1457952000028},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1673.0437503000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2824.8900706000013},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.33992939999961891},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.2717601475944444E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.54188007675215999},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.20132350073778166},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.2126014760147639},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4503.6876752767548},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1673.245073800739},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2825.2300000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"SMGR_RFS",-36.640000000000029,1267.6450000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-6.3382250000000015E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.6225856000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-37.991320650000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.15211740000000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-36.58423470000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.5765300000018669E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.6613478863511213E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.473305058905887E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.791011923078862E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.3187234927242692E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-6.3478863478863529E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.6250589050589062},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-38.049230769230796},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.15234927234927248},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-36.640000000000022},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"SMGR_RFS",-7817.4700000000521,1582781.956,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-79.139097800000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":39458.754163080004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-47435.975221319997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":237.41729339999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7818.9428626399913},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4728626399391942},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.4907516598574838E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.4328877760494141},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.9355654491857575},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.4722549795724507E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-79.124190283401433},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":39451.321275303955},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-47427.039655870809},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":237.37257085020426},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7817.4700000000503},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"WMGC_SFGS",-12.95,405,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.3486500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.2764500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.5576500000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.24299999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-12.93975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0249999999999204E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.068309859154847E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5953834115803936E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.7787949921747489E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9248826291078322E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.349718309859155},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-3.2790453834115807},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-8.5644287949921747},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.24319248826291076},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-12.95},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"WMGC_SFGS",-1399.8899999999987,74343.464000000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-247.56373512000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":366.51327752000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1570.8773943200001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":52.040424800000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1399.88742712},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.5728799987518869E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.5500214529175696E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.7362179468118978E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8871457447491966E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.5646096607876835E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-247.56419012214531},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":366.51395114179479},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1570.8802814657449},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":52.040520446096615},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1399.8899999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,45170,"WMGR_RFS",-16.98,317,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.51064},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-6.1434600000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.4924300000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.14898999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-16.997539999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.753999999999678E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5907646400592033E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.3395225662054759E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.7634576650487458E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5374487131664466E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.5080492353599406},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-6.1371204774337951},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-8.4836665423349515},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.14883625512868334},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-16.980000000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45323},45352,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45323},"WMGR_RFS",-4283.7499999999964,185041.277,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1465.5269138399999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2192.7391324499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4957.25581083},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-53.661970330000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4283.7055625499997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.4437449996621581E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5202790668390623E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.2746599674296576E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1424591162397074E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.5666784013046471E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1465.5421166306683},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2192.7618790496745},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4957.3072354211627},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-53.662526997840132},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4283.7499999999973},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"KMGC_SFGS",-593.00999999999954,31496.043000000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-104.88182319000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":155.27549199000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-665.51138859000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":22.047230100000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-593.07048969000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.0489690000622431E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0697327015511031E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.5837183839780597E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.7878234185509936E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2486873606179345E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-104.87112586298451},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":155.25965480616026},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-665.44351035581462},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":22.044981412639387},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-593.00999999999954},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"KMGC_SFGS",763.60000000000025,53354.32699999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":254.50013978999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":263.03683210999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":208.61541856999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":37.348028899999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":763.50041936999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.9580630000332349E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.3193543333444112E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.4306953592008284E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.7208963193661742E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8711698812182146E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":254.53333333333342},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":263.071139063592},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":208.64262753319363},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":37.352900069881215},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":763.60000000000025},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"KMGR_RFS",-0.31999999999999984,6,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.752E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7.1099999999999997E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.16073999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.74E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.1389},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.18109999999999984},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.1957321814254812E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.2701295896328223E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.20957533477321796},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2686393088552897E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.10947732181425482},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.16380129589632822},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.37031533477321799},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.0086393088552899E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.3199999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"KMGR_RFS",-1948.3699999999926,84149.494999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-666.46400039999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":997.17151574999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2254.3649710499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-24.403353549999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1948.0608092499999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.30919074999269469},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.1057792976216908},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.15826826727487828},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.35780648778852231},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.8732318573598901E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-666.56977969762158},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":997.32978401727485},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2254.7227775377883},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-24.407226781857357},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1948.3699999999924},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"KMGR_RFS",3409.1100000000083,140491.87,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1597.3925618999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1664.8286595},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":186.85418709999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-40.7426423},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3408.3327661999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.77723380000861653},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.36426827312852306},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.37964635326059792},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.261009703262407E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.2909234131285569E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1597.7568301731285},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1665.2083058532605},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":186.89679719703261},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-40.751933223413126},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3409.1100000000083},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"NMGC_SFGS",-0.11,3.3580000000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.118214E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.6554940000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.0954539999999997E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.3506E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6.3231140000000005E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.6768859999999995E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.2708605310674449E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2244847573021774E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.2481466372809343E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7386193308550186E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.9453000531067445E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.8799787573021776E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.12343600637280934},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.0892193308550186E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.10999999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"NMGC_SFGS",-2249.660000000003,119456.85799999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-397.79133713999988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":588.92230993999988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2524.1234095399991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":83.619800599999976},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2249.372636139999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.28736386000400671},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.0818993829704853E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.5236528402536029E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.32246406595245153},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0682671375613633E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-397.84215613382958},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":588.99754646840245},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2524.4458736059514},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":83.630483271375596},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2249.660000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"NMGC_SFGS",1195.3299999999988,83551.20299999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":398.53923830999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":411.90743078999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":326.68520372999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":58.485842099999985},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1195.6177149299997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.28771493000090231},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.5904976666967429E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.9121915087662382E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.861393265573223E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.4074105590540295E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":398.44333333333293},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":411.80830887491226},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":326.60658979734421},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":58.471767994409447},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1195.3299999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45170,"NMGR_RFS",536.09,-9998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":79.184160000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":193.76124000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":267.84642000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.6990600000000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":536.09276},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.759999999966567E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.0766878030091771E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.9755315179694284E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3789705333663619E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4192465497655475E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":79.183752331219708},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":193.76024244684822},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":267.84504102946664},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.6990358075345027},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":536.09},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"NMGR_RFS",-8963.2999999999574,387188.31900000025,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3066.5314864800021},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4588.1815801500024},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-10372.775066010006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-112.28461251000007},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8963.4095848500074},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.10958485004994145},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7490799671513447E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.609418890245383E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.12681547010099056},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3727691798912751E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3066.4939956803305},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4588.1254859610999},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-10372.648250539905},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-112.28323974082018},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8963.2999999999556},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"NMGR_RFS",7622.6399999998075,314210.04800000018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3572.5682457600019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3723.389068800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":417.89936384000026},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-91.120913920000049},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7622.7357644800049},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.5764480197431112E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.4882198674558602E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.6776961679289311E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.2500724922746652E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1447526486914683E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3572.5233635613272},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3723.3422918383226},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":417.89411376750797},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-91.119769167351365},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7622.6399999998066},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"SMGC_SFGS",-1.0000000000000004E-2,5,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.0000000000000002E-5},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.3200000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.6050000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.7099999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.7100000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.8450184501845019E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.9140959409594095E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1972509225092252E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.8450184501845017E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.5940959409594092E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":5.9225092250922498E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9.9999999999999985E-3},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"SMGC_SFGS",1252.7699999999952,231080.96899999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.3108096900000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1996.5395721599998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-741.76991049000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1252.4588519799997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.31114801999547126},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.7407383763002071E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.49599979571233793},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.18427770187923667},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.3113837638376302},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1997.0355719557122},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-741.95418819187921},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1252.7699999999952},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"SMGC_SFGS",709.7499999999925,67583.702999999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":160.17337610999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":583.9231939199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-32.440177439999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":711.65639258999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.9063925900073855},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.42907411569966797},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.5642195610317009},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.6901086723983376E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":159.74430199430032},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":582.35897435896823},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-32.353276353276016},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":709.7499999999925},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"SMGR_RFS",-1.6600000000000161,57,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.8500000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.4210100000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.7082900000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.5499999999999986E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.28158},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3784200000000162},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.3951619433198541E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.9562774493927932},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.3626006882592065},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.1854858299595621E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.6801619433198543E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8.377287449392794},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-10.070890688259206},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.0404858299595623E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.6600000000000157},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"SMGR_RFS",-4089.0699999999811,831379.36600000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-41.568968300000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":20726.287594380003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-24916.439599020003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":124.7069049},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4107.0140680399982},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":17.9440680400171},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.18162012186252122},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-90.555792760653091},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":108.86310104439522},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.54486036558756368},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-41.387348178137479},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":20635.731801619349},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-24807.576497975606},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":124.16204453441243},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4089.0699999999815},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"SMGR_RFS",8817.8900000000231,297575.43800000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1981.8524170800001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7418.5556693400013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-660.61747236000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":44.636315699999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8784.4269297600003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":33.463070240022716},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.5495951151270768},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":28.259970903921623},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.5165317050423588},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.17003592601637557},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1989.4020121951271},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7446.8156402439226},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-663.1340040650424},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":44.806351626016372},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8817.8900000000231},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"WMGC_SFGS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"WMGC_SFGS",-427.53000000000014,22699.255000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-75.58851915000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":111.90732715000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-479.63525815000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":15.889478500000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-427.42697165000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.10302835000010191},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8220095884245321E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6974496309107938E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.11561280061084192},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8300501858773944E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-75.606739245884256},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":111.93430164630912},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-479.75087095061087},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":15.893308550185878},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-427.53000000000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"WMGC_SFGS",394.72999999999979,27589.652000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":131.60264004000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":136.01698436000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":107.87553932000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":19.312756400000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":394.80792012000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.7920120000271709E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.5973373333423901E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.6844597596180263E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.1290542921108484E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.8116061495590634E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":131.5766666666666},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":135.99013976240383},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":107.85424877707891},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":19.308944793850443},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":394.72999999999979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"WMGR_RFS",0.79999999999999993,-15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.1188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.17774999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.40185000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.3499999999999997E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.34725000000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.45274999999999987},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.1548933045356371},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.23175323974082068},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.52393833693304526},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.6715982721382268E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.27369330453563712},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.4095032397408207},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.9257883369330453},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.0021598272138227E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.79999999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45352},"WMGR_RFS",-1262.5100000000011,54545.527999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-432.00058175999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":646.36450679999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1461.2746951199999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-15.81820312},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1262.7289731999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.21897319999879983},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.4914373390518124E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.11208779351990401},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.25340354332474502},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.7430768034406887E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-431.92566738660946},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":646.25241900648007},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1461.0212915766751},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-15.815460043196559},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1262.5100000000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45352},45383,45383,"WMGR_RFS",2067.2799999999907,85175.280999999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":968.44294496999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1009.3270798499998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":113.28312372999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-24.700831489999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2066.3523170599997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.92768293999097295},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.4347796796247882},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.4531344945957555},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.085813314872193E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1089367378292752E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":968.87772464962461},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1009.7802143445955},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":113.33398186314871},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-24.711920857378288},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2067.2799999999907},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"KMGC_SFGS",-76.560000000000016,4067,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-13.54311},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":20.050310000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-85.93571},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.8468999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-76.581609999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.1609999999981255E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.8216303770545715E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.657849176840553E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4249564524673601E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.0334572490636639E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-13.539288369622946},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":20.044652150823161},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-85.91146043547532},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.8460966542750934},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-76.560000000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"KMGC_SFGS",471.28999999999985,32949.312999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":157.16822300999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":162.44011308999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":128.83181382999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.064519099999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":471.50466902999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.21466903000009552},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.1556343333365163E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.3956556107649965E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.8655199671584453E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0500930887495938E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":157.09666666666661},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":162.36615653389234},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":128.7731586303284},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":23.054018169112499},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":471.28999999999985},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"KMGR_RFS",-0.59000000000000008,11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.12506999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.13034999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.4630000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.1900000000000001E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.26685999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.85685999999999996},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.40158690024732063},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.41854043693322335},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6975424567188784E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0242761747732892E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.27651690024732067},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.28819043693322333},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.234542456718878E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.0527617477328924E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.59},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"KMGR_RFS",-77.339999999999947,3342,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-26.468640000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":39.602699999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-89.532180000000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.96918000000000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-77.3673},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.7300000000053615E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.339784017296961E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.3974298056182952E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.1592526997902222E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.4198704103738869E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-26.459300215982704},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":39.588725701943815},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-89.500587473002113},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.96883801295896266},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-77.339999999999975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"KMGR_RFS",1978.7000000000012,81516.600999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":926.84375336999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":965.97172184999988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":108.41707932999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-23.63981429},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1977.5927402599998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1072597400013819},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.51894242554887515},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.54085028520265355},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.0703027790677579E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3235998540824434E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":927.3626957955488},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":966.5125721352025},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":108.47778235779067},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-23.653050288540825},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1978.7000000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"NMGC_SFGS",-2.7755575615628914E-17,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7755575615628914E-17},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.2518585385429707E-18},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.562193416146091E-18},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.5838085714262098E-18},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3577150895136436E-18},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-9.2518585385429707E-18},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-9.562193416146091E-18},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7.5838085714262098E-18},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.3577150895136436E-18},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.7755575615628914E-17},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"NMGC_SFGS",-244.95000000000002,13007.432999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-43.314751889999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":64.126644690000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-274.84705928999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.1052030999999989},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-244.92996338999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.0036610000090604E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.5433834997504895E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.2459101062372121E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2483991996915267E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.4485539033794068E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-43.31829527349975},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":64.131890600106246},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-274.86954328199687},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.1059479553903362},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-244.95000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"NMGC_SFGS",952.98999999999978,66627.494999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":317.81315114999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":328.47355034999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":260.51350545000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":46.639246499999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":953.43945344999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.44945345000019188},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.14981781666673061},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.15484315223626458},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.1228066379804857},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.1985843116710993E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":317.66333333333324},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":328.31870719776373},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":260.39069881201954},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":46.617260656883289},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":952.9899999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45170,"NMGR_RFS",534.32999999999993,-9965.1640000000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":78.924098880000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":193.12487832000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":266.96674356000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.6836270799999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":534.33209368000007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.0936800001436495E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.0924926522077031E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.5672358080536989E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0460590675838936E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8351913466384098E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":78.923789630734788},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":193.12412159641923},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":266.96569750093249},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.6836087280865337},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":534.33000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"NMGR_RFS",-177.29,7658.2540000000045,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-60.653371680000035},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":90.750309900000047},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-205.16462466000013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.2208936600000011},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-177.2885801000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.41989999988823E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.8577140384945065E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.2681706257777656E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6431585743846948E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7787084231861196E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-60.653857451403887},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":90.751036717062618},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-205.16626781857451},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.2209114470842328},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-177.29000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"NMGR_RFS",5648.8900000000049,232793.02100000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2646.85664877},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2758.5972988499998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":309.61471793000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-67.509976090000009},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5647.5586894599992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3313105400056884},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.62394892167620264},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.65028977325092363},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.2986109571622659E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5914264493060579E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2647.4805976916764},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2759.2475886232505},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":309.68770403957166},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-67.525890354493072},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5648.8900000000067},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"SMGC_SFGS",0.39,-143,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.33891000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.23552},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":6.8640000000000007E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.50579},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8957899999999999},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.42668777777777772},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5555199999999998},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.641777777777776E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":8.7777777777777677E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.31999999999999984},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.7777777777777753E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.38999999999999979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"SMGC_SFGS",69.290000000000106,12779.822,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.12779822000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":110.41766208},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-41.023228620000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":69.266635239999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.3364760000106344E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.3108413284329049E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.7245669077660297E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3837800664269624E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.12784132841328436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":110.45490774907766},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-41.037066420664274},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":69.290000000000106},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"SMGC_SFGS",1491.4299999999891,141775.459,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":336.00783783000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1224.93996576},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-68.052220320000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1492.8955832699999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4655832700107112},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.32986062202520278},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2025298625728913},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.680721458738284E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":335.67797720797483},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1223.7374358974271},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-67.985413105412619},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1491.4299999999894},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45170,"SMGR_RFS",-2.8800000000000008,99,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.9500000000000004E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.12672},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.9670299999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.188E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.8571399999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.2860000000000991E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.9604989604991325E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0138877338877778E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.37392307692318E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.5051975051979175E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.9896049896049916E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.12773388773388777},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.9907692307692315},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.1975051975051979E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.8800000000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"SMGR_RFS",-90.93000000000022,18522.898000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.92614490000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":461.77584714000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-555.13125306000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.7784347},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-91.503116120000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.5731161199997814},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.8007704453419164E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.8922641440474792},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.4769818049379442},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7402311336025746E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.92034412955465816},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":458.88358299595257},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-551.6542712550621},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.7610323886639745},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-90.930000000000234},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"SMGR_RFS",15613.589999999884,528751.62700000009,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3521.4858358200008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":13181.778061110002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1173.8286119400002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":79.312744050000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":15608.748029040002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.8419709598820191},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0923958872904556},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.0891035240467053},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.36413196243015189},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4603510975010255E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3522.5782317072913},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":13185.86716463405},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1174.1927439024303},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":79.337347560975019},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":15613.589999999886},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"WMGC_SFGS",-91.86999999999999,4879,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-16.247070000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":24.053470000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-103.09327},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.4152999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-91.871570000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.5700000000151704E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7764737121882728E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.110515135461918E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.7617684546107567E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.8364312268221947E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-16.246792352628781},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":24.053058948486456},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-103.09150823154539},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.4152416356877318},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-91.869999999999976},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"WMGC_SFGS",301.49999999999983,21081.472999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":100.55862620999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":103.93166189},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":82.428559429999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.757031099999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":301.67587863},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.17587863000017023},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.8626210000056744E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.0592707610121546E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8056285345958467E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.6034270440334855E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":100.49999999999993},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":103.87106918238987},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":82.380503144654028},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.748427672955966},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":301.49999999999983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45170,"WMGR_RFS",-0.79999999999999993,15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.1188},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.29070000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.40185000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.0499999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.80430000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.3000000000000815E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.3513614323014997E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5541588959343824E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1483961208504697E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7691160014920526E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.11816486385676986},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.2891458411040656},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.39970160387914955},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.012308839985079E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.79999999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,45352,"WMGR_RFS",-57.279999999999944,2476,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-19.609919999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":29.340599999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-66.332040000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.71804000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-57.319400000000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.9400000000064495E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3479395248402195E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.0168034557268434E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.5595075594027118E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.9356371490361561E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-19.596440604751596},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":29.320431965442729},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-66.286444924405984},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.7175464362850964},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-57.279999999999951},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45383},45413,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45383},"WMGR_RFS",1358.2100000000016,55954.678,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":636.20468886000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":663.06293429999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":74.41972174},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-16.22685662},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1357.4604882799999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.74951172000169208},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.35127569070153497},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.36610527131162618},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.1090296273794333E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.9595382852634253E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":636.55596455070156},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":663.42903957131159},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":74.460812036273794},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-16.235816158285264},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1358.2100000000019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"KMGC_SFGS",-0.25999999999999956,14,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.6620000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.9019999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.29581999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.7999999999999997E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.26362000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.6200000000004562E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.4018056293157306E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.4777482740319974E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.0621667551784197E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3457249070633666E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.5979819437068428E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.8072225172596798E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.29175783324482157},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.6654275092936635E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.25999999999999956},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"KMGC_SFGS",260.54999999999984,18224.005000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":86.928503849999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":89.844344650000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":71.255859550000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.7568035},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":260.78551155000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.23551155000018298},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.8503850000060993E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.1137102830251731E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.4350116037785857E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1520481132084422E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":86.849999999999937},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":89.763207547169756},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":71.191509433962224},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":12.745283018867916},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":260.54999999999978},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"KMGR_RFS",-1.3877787807814457E-17,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3877787807814457E-17},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.5041404523845986E-18},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.7787215796620487E-18},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.6081854016460132E-19},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6589276439679277E-19},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-6.5041404523845986E-18},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-6.7787215796620487E-18},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7.6081854016460132E-19},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.6589276439679277E-19},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.3877787807814455E-17},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"KMGR_RFS",-0.6000000000000012,26,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.20591999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.30809999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.69654000000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-7.5399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.60189999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8999999999987915E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.5002159827172478E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.7257019438383072E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1987473002145841E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.3801295896313153E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.20526997840172825},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.30712742980561614},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.69434125269978542},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-7.5161987041036868E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.6000000000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"KMGR_RFS",830.99000000000626,34248.657999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":389.40724145999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":405.84659729999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":45.550715139999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.9321108199999983},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":830.87244307999981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.11755692000645013},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.5095720547128517E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.7421661256242124E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.4447940481689482E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.4052558450894698E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":389.46233718054708},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":405.90401896125616},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":45.557159934048165},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.9335160758450876},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":830.99000000000626},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"NMGC_SFGS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"NMGC_SFGS",-1.9900000000000002,105.43700000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.35110521000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.51980441000000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.2278838100000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.3805900000000008E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.98537871},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.6212900000002222E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.1725415294746362E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2099288210303291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1857598353693413E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7179516728625362E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.35192246415294753},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.52101433882103043},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.2330695698353695},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.3977695167286264E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.9900000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"NMGC_SFGS",571.79999999999995,39972.913999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":190.67079977999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":197.06646602000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":156.29409373999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":27.981039799999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":572.01239934},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.21239934000004723},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.0799780000015744E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.3174615387856953E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.8035039790369308E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0389904821805246E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":190.59999999999997},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":196.99329140461214},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":156.23605870020961},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":27.970649895178191},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":571.79999999999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45170,"NMGR_RFS",-0.11,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.584E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-3.8760000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.3580000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.3999999999999997E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.10724},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7599999999999986E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.0766878030585576E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.9755315180902605E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3789705333830653E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4192465497948515E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.6247668780305854E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-3.9757553151809032E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5.495897053338307E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.6419246549794846E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.11000000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"NMGR_RFS",-23.359999999999982,1007.4950000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.9793604000000027},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":11.938815750000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-26.990791050000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.29217355000000012},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-23.323509250000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.6490749999973815E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2484092440595795E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.867885043195204E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.2228388444894106E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.5711954643595706E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.9918444924405989},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":11.957494600431955},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-27.033019438444903},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.29263066954643607},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-23.359999999999982},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"NMGR_RFS",2821.0200000000118,116277.98199999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1322.0806553399998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1377.8940866999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":154.64971605999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-33.720614779999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2820.9038433200003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.1161566800114997},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.4439466270847135E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.6737702313943587E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.368029036079745E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3885176093707714E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1322.1350948062707},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1377.9508244023139},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":154.65608408903606},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-33.722003297609369},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2821.0200000000114},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"SMGC_SFGS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"SMGC_SFGS",-5.589999999999999,-1030,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.03E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8.8992000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.3063000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.5825999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.3999999999996291E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3653136531364628E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1796309963099039E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.3826568265680462E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.0313653136531365E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-8.9109963099630995},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.3106826568265681},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.59},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"SMGC_SFGS",897.38999999999692,85343.713000000018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":202.26459981000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":737.36968032000016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-40.964982240000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":898.66929789000017},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2792978900032494},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.28793314333406467},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0496803200026661},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.8315573333481453E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":201.97666666666598},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":736.31999999999744},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-40.906666666666531},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":897.38999999999692},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45170,"SMGR_RFS",-3.6500000000000004,126,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-6.3E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.16128000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.7762199999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.512E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.6363599999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3640000000000541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.363132363132457E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.0496188496190898E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4164615384615947E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.6715176715178964E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-6.3236313236313246E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.1618849618849619},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.7903846153846157},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.5176715176715179E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.65},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"SMGR_RFS",-5.3900000000000263,1106.351999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.5317599999999953E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":27.581355359999975},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-33.157369439999968},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.16595279999999982},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.4653788799999923},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.5378879999965953E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.6294412955431117E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.38040394299577956},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.45730871125485406},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2888323886629332E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.455465587044564E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":27.200951417004195},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-32.700060728745115},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.16366396761133689},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.3900000000000308},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"SMGR_RFS",8732.6700000002857,295514.04400000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1968.1235330400004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7367.1651169200013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-656.04117768000015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":44.3271066},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8723.5745788800032},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.0954211202824808},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.0520157405515356},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.6811940558483141},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.68400524685051178},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.6216570733142677E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1970.1755487805519},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7374.8463109758495},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-656.72518292685061},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":44.373323170733144},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8732.6700000002857},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"WMGC_SFGS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"WMGC_SFGS",-46.749999999999986,2483,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.2683900000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":12.241190000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-52.465789999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.7381},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-46.754889999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.890000000010275E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.6477429633745177E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2802814657488402E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.4872915560391453E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.8178438661748235E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.2675252257036629},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":12.239909718534253},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-52.460302708443962},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.7379182156133826},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-46.749999999999986},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"WMGC_SFGS",199.19999999999993,13925.224,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":66.423318480000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":68.65135432000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":54.447625840000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.7476567999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":199.26995544000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.9955440000086355E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.3318480000028785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.4100651236927027E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9114309601700744E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4219991614298007E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":66.399999999999977},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":68.627253668763089},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":54.42851153039831},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.7442348008385693},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":199.19999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"WMGR_RFS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,45352,"WMGR_RFS",3.6499999999999995,-157,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.2434400000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.8604499999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4.2060300000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.5530000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.6345500000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.5449999999999076E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.2857019438441767E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.9085313174941281E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.7879287257018369E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9354211663065796E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.2487257019438442},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.868358531317494},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":4.2239092872570181},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.5723542116630662E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.649999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45413},45444,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45413},"WMGR_RFS",735.11000000000229,30282.093000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":344.30739741000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":358.84280204999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":40.275183689999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.7818069699999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":734.64357617999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.46642382000231919},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.21860011679416194},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.22782861776700256},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5570638112245858E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.5755526710912018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":344.52599752679419},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":359.07063066776698},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":40.300754328112248},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-8.7873825226710913},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":735.11000000000229},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"KMGC_SFGS",-5.93,315,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.04895},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.5529500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.6559499999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.2205},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.931449999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4499999999992852E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.5642591609121722E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.7963356346237267E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.627110993095321E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.3903345724880495E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.0486935740839087},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.5525703664365378},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.6543228890069042},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.22044609665427511},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.9300000000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"KMGC_SFGS",229.02999999999994,16011.286000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":76.373834220000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":78.935639980000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":62.60412826000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.207900200000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":229.12150266000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.1502660000088554E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.0500886666696182E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1523977204782436E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.5001775024482618E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.4760211041273232E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":76.343333333333305},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":78.904116002795234},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":62.579126484975525},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":11.203424178895874},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":229.02999999999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"KMGR_RFS",3.5799999999999885,-155,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.2276},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.8367499999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4.15245},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.4949999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.5882500000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.250000000011859E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.8224622030278155E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.2230021598332846E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.5471922246357539E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0334773218157404E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.2247775377969723},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.8325269978401666},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":4.1429028077753642},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.4846652267818421E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.5799999999999885},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"KMGR_RFS",667.5600000000012,27520.3,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":312.90581099999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":326.11555499999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":36.601998999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-7.9808870000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":667.64247799999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.2477999998673113E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.8655187963104423E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.0287069249145768E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.5216710634062339E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.8592827698331417E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":312.86715581203686},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":326.07526793075084},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":36.597477328936591},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-7.9799010717230168},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":667.56000000000131},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45170,"NMGC_SFGS",-0.22,7,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.3310000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-5.663E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.14790999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.1999999999999997E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.22364999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.6499999999999866E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.8042253521126631E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.2420970266040366E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4139123630672844E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.8544600938966896E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.2929577464788735E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-5.5705790297339595E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.1454960876369327},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.1314553990610325E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.22},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"NMGC_SFGS",-5.4899999999999665,291,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.96903000000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.4346300000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.1488300000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.20369999999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.4795300000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0469999999966006E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8515719596328627E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.7412161444414457E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1748863515628344E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8921933085375493E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.97088157195963287},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.4373712161444414},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.1605788635156289},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.20408921933085375},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.4899999999999665},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"NMGC_SFGS",413.9499999999997,28943.97199999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":138.0627464399999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":142.69378195999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":113.17093051999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":20.260780399999987},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":414.1882393199997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.23823931999999104},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.941310666666368E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.2076858672254088E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.5095439636615307E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1653915024457983E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":137.98333333333323},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":142.61170510132766},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":113.10583508036331},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":20.24912648497553},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":413.9499999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"NMGR_RFS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"NMGR_RFS",-1.8199999999999656,78.703999999999496,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.62333567999999595},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.93264239999999399},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.1084801599999867},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.2824159999999854E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.8219975999999884},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.9976000000228034E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.8341218143328744E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0225295896445019E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3116934773482031E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.5023930885814813E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.62265226781856264},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.93161987041034944},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.1061684665226386},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.2799136069114039E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.8199999999999659},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"NMGR_RFS",2059.06000000002,84856.824999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":964.82210024999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1005.5533762499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":112.85957725},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-24.608479249999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2058.6265744999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.43342550002034841},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.20313470466740977},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21171031225231363},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3761579349837733E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.1810962492127386E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":965.02523495466733},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1005.7650865622522},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":112.88333882934984},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-24.613660346249212},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2059.06000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"SMGC_SFGS",0,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"SMGC_SFGS",-1.8500000000000054,-338,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.3800000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2.9203200000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.0849800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.8319600000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.8040000000005163E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.3284132841337941E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.8757490774915979E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0684206642069477E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.4132841328413381E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-2.9490774907749162},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0956642066420694},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.8500000000000054},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"SMGC_SFGS",699.55999999999551,66555.409999999989,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":157.73632169999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":575.03874239999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-31.946596799999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":700.82846729999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2684673000044313},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.28549548917478651},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.040793682054918},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.7821871225273214E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":157.4508262108252},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":573.99794871794506},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-31.888774928774723},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":699.55999999999551},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45170,"SMGR_RFS",-0.43999999999999984,15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.5000000000000002E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.9200000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.44955000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.8E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.43290000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.0999999999998287E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2300762300762004E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.148995148995073E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.3730769230767454E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9521829521828811E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.6230076230076205E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.9514899514899511E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.45692307692307677},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.8295218295218288E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.43999999999999984},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"SMGR_RFS",14.069999999999981,-2848,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.1424},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-71.000640000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":85.354560000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.42719999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14.069119999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.7999999998267242E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.9068825909177364E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.4409716598315828E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.3387854249960908E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6720647772753204E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.14240890688259092},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-71.005080971659837},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":85.359898785425003},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.42722672064777273},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14.069999999999986},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"SMGR_RFS",6318.5500000002203,213368.02799999993,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1421.0310664799995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5319.2649380399989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-473.67702215999986},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":32.005204199999987},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6298.6241865599977},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":19.925813440222555},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.495457910294113},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":16.827592447992828},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4984859700980377},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.10124905203365117},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1425.5265243902936},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5336.092530487992},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-475.17550813009791},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":32.106453252033639},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6318.5500000002212},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"WMGC_SFGS",17.28,-917,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.0536099999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.52081},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":19.37621},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.64190000000000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17.267110000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2889999999998736E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.2795379713221346E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.3748114710564939E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4464455655866877E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.7918215613378204E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.0558895379713222},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-4.5241848114710566},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":19.390674455655866},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.64237918215613377},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17.279999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"WMGC_SFGS",119.30000000000001,8342.4340000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":39.793410180000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":41.128199620000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":32.618916940000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.8397038000000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":119.38023054000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.0230540000002293E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6743513333334096E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.7640570384347404E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.1921831684137597E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.9246245981832007E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":39.766666666666666},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":41.100559049615661},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":32.596995108315866},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.8357791754018171},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":119.3},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45170,"WMGC_SFGS",0.10999999999999999,-2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6.6600000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.618E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4.2259999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.1999999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6.3899999999999985E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.6100000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.8047887323943673E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.16728951486698E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.048804381846636E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.6572769953051668E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.1464788732394367E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.7852895148669801E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":7.2748043818466362E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.0657276995305167E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.11000000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,45352,"WMGR_RFS",-0.13000000000000167,6,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.752E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7.1099999999999997E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.16073999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.74E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.1389},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.8999999999983259E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.0448380129583907E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.5557235421157735E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0299395248378192E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1149028077751682E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.4475161987041607E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.6544276457884216E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.1504406047516218},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.6285097192224832E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.13000000000000167},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45444},45474,{"$f":"WNARevAlloc[[#This Row],[MonthFlow]]","v":45444},"WMGR_RFS",561.03000000000088,23120.300999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":262.87782236999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":273.97556685000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":30.750000329999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-6.7048872900000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":560.8985022600001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.13149774000078196},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1629402465329379E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.4231171434841972E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.2090681863577911E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5719020857471876E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":262.9394517724653},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":274.03979802143488},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":30.757209398186358},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-6.706459192085747},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":561.03000000000077},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"KMGC_SFGS",246.9999999999998,17278.817999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":82.419961859999972},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":85.184572739999979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":67.560178379999982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.095172599999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":247.25988557999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.25988558000011608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.6628526666705355E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.9534305338963838E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.1009966303316144E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2712781691130767E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":82.333333333333272},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":85.095038434661021},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":67.48916841369666},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":12.082459818308866},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":246.99999999999983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"KMGR_RFS",-0.05,1,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.137E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.1849999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.33E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.4260000000000007E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.480363561417972E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.6272918384171474E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.0711376751854907E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.8769167353668597E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.3433635614179722E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-2.4422918384171474E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.7411376751854907E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.9769167353668597E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4.9999999999999996E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45352,"KMGR_RFS",-10.959999999999999,474,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.7540800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5.6168999999999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-12.698460000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.13746},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-10.973100000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.310000000000322E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.4817278617721602E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.7056155507575878E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.5159784017282345E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6410367170630383E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.7495982721382277},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5.6101943844492421},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-12.683300215982719},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.1372958963282937},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-10.959999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"KMGR_RFS",729.20000000000471,30057.657999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":341.75557146},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":356.18324729999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":39.976685140000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.716720819999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":729.19878308},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2169200047082995E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.7033719923880316E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.9441475910112726E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.6714905451856489E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.4546859083487505E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":341.75614179719923},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":356.18384171475907},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":39.976751854905451},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-8.7167353668590817},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":729.20000000000471},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45352,"NMGC_SFGS",-12.84,681.18399999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.2683427200000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3.3582371200000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.393417919999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.4768288},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-12.826694719999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3305280000000863E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.3529783536910716E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.4835385236327279E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.4930460244291994E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.9462007434947447E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.2706956983536912},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3.361720658523633},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-14.408348380244291},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.47732342007434947},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-12.84},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"NMGC_SFGS",523.99999999999955,36626.799999999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":174.70983599999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":180.57012399999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":143.21078799999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.638759999999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":524.12950799999976},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.12950800000021445},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.3169333333404815E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.4617361285888002E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.5386183088807727E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.335122292113915E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":174.66666666666654},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":180.52550663871406},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":143.17540181691115},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":25.632424877707876},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":523.99999999999966},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45352,"NMGR_RFS",-12.38,535,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.2371999999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.3397499999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.332650000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.15515000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-12.385250000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.250000000000199E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.796112311015187E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.687365010799238E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.0754859611233409E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.5766738660909613E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.2354038876889843},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.3370626349892003},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-14.326574514038878},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.15508423326133911},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-12.38},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"NMGR_RFS",2246.700000000028,92569.813000000009,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1052.5187738100001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1096.9522840500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":123.11785129000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-26.845245770000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2245.7436633800003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.95633662002774145},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.44820887756452676},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.4671306243746387},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.2429006786351859E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.143188869777597E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1052.9669826875647},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1097.4194146743748},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":123.17028029678637},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-26.856677658697777},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2246.7000000000285},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45170,"SMGC_SFGS",0.26,-96,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":9.6000000000000013E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-4.224E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.30815999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-6.7199999999999994E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.26016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.5999999999999348E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.9040590405901651E-7},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.5977859778596726E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.895202952029443E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.1328413284131154E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":9.5940959409594111E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-4.2214022140221401E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.30797047970479702},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-6.7158671586715867E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.26},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45352,"SMGC_SFGS",-6.9200000000000017,-1276.133,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.2761330000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-11.025789120000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4.0963869300000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6.9166408600000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.3591400000014815E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1976752767555005E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.3547914391167527E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9894537638385158E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.2767527675276757E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-11.031143911439118},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":4.0983763837638385},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6.9200000000000035},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"SMGC_SFGS",797.33999999999605,75863.268000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":179.79594516000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":655.45863552000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-36.414368640000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":798.8402120400001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.500212040004044},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.33765456171031188},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2309432123110104},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.8385734017278349E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":179.45829059828972},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":654.22769230768915},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-36.34598290598273},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":797.33999999999617},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45170,"SMGR_RFS",-0.56999999999999995,20,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.5600000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.59940000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.4000000000000002E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.57720000000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.2000000000000952E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.247401247401264E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1933471933472357E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.4769230769231761E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.9937629937630336E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-9.8752598752598736E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.5280665280665277E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.59192307692307689},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.3700623700623697E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.56999999999999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,45352,"SMGR_RFS",-20.699999999999996,4197,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.20985000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":104.63121000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-125.78409000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.62954999999999994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-20.733180000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.3180000000005094E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.3582995951422155E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.16744481781379086},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.20129647773282439},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0074898785426645E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.20951417004048578},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":104.46376518218622},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-125.58279352226718},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.62854251012145723},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-20.699999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"SMGR_RFS",7043.210000000221,238024.33000000005,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1585.2420378000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5933.9465469000015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-528.41401260000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":35.703649500000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7026.4782216000021},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":16.7317784002189},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7748524439518252},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":14.130190905062912},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2582841479839417},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.5019199188104147E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1589.0168902439523},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5948.0767378050641},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-529.67229674798398},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":35.788668699188108},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7043.210000000221},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"WMGC_SFGS",158.36999999999998,11077.552,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":52.839923039999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":54.612331359999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":43.31322832},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.7542863999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":158.51976912000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1497691200000304},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.9923040000010133E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.1597607379465407E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.0922240335438079E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.3262322851167915E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":52.789999999999985},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":54.560733752620536},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":43.27230607966456},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.7469601677148834},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":158.36999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"WMGR_RFS",2.0000000000010038E-2,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0000000000010038E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.3734542456765917E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.769167353673492E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0964550700747464E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.3907666941479436E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":9.3734542456765917E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":9.769167353673492E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0964550700747464E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.3907666941479436E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.0000000000010034E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45474},45505,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45505},"WMGR_RFS",558.82000000000471,23008.061999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":261.60166493999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":272.64553469999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":30.600722459999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-6.6723379799999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":558.17558412000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.64441588000465799},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.30202013832040236},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.31477032885635603},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.5328652943371605E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.7032401154720044E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":261.90368507832039},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":272.96030502885634},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":30.636051112943367},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-6.6800412201154709},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":558.8200000000046},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"KMGC_SFGS",-1.06,33,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.15740999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.16269},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.12903000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.3099999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.47223000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.5322300000000002},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.51074333333333333},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.52787518518518528},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.41865962962962971},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.4951851851851867E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.35333333333333333},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.36518518518518528},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.28962962962962968},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.1851851851851871E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.06},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"KMGC_SFGS",-93.27,4953,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-16.493490000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":24.418290000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-104.65689},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.4670999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-93.264989999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.0099999999986267E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.8599575146019267E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3116994158254506E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.621949017523685E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8624535315980026E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-16.494375995751462},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":24.419601699415828},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-104.66251194901753},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.4672862453531597},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-93.27},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"KMGC_SFGS",287.28999999999985,20090.212,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":95.83031124},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":99.044745160000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":78.552728920000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.063148399999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":287.49093371999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.20093372000013687},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.6977906666712286E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.9224545045469946E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.4902225380889957E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.8290429070646973E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":95.763333333333293},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":98.975520614954533},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":78.497826694619121},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.053319357092935},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":287.28999999999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45170,"KMGR_RFS",-2.57,48,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.38016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.93024000000000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.28592},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.256E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.57376},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.7600000000002076E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.5537486012684895E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3589854531891837E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.8785975382321067E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.29578515479317E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.37960462513987314},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.92888101454681093},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.2840414024617679},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.2527042148452067E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.5700000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"KMGR_RFS",-145.37999999999991,6278,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-49.721759999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":74.394300000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-168.18762000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.8206199999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-145.3357},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.4299999999907413E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5155766738629232E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.2676241900600556E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1265529157560247E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.5494600431849452E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-49.736915766738626},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":74.416976241900599},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-168.23888552915756},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.8211749460043185},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-145.37999999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"KMGR_RFS",809.89000000000601,33392.330999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":379.67080346999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":395.69912234999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":44.411800229999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.6837759899999991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":810.09795006000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.20795005999400473},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.7460518636926369E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10157494686434278},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1400394880132989E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4858003873974186E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":379.57334295136303},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":395.59754740313565},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":44.400399835119863},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.6812901896126018},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":809.8900000000059},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45170,"NMGC_SFGS",-1.3199999999999998,41,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.13653000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.33168999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.86632999999999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.4599999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.3099499999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0049999999999892E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0474647887323833E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5447417840375321E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.6465258215961743E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8873239436619521E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.1375774647887324},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.3342347417840375},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.87297652582159613},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.4788732394366193E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.3199999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"NMGC_SFGS",-58.309999999999917,3096.5710000000022,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-10.311581430000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":15.266095030000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-65.43054523000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.1675997000000016},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-58.30843193000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.5680699998767977E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7730605945776613E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.1054620814618239E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.7596027136163961E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.8292565051182077E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-10.311858736059465},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":15.266505576208157},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-65.432304832713669},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.1676579925650525},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-58.309999999999924},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"NMGC_SFGS",525.78999999999985,36770.781999999985,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":175.39663013999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":181.27995525999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":143.77375761999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.739547399999989},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":526.18989041999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.39989042000001973},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.13329680666667323},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.13776797837876292},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10926425871419128},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9561376240392302E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":175.26333333333326},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":181.14218728162118},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":143.66449336128574},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":25.719986023759596},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":525.78999999999974},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"NMGR_RFS",0.43999999999999956,-8.2849999999999966,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-9.4200449999999963E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9.8177249999999952E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.1019049999999996E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.4026499999999992E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.20099409999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.64099409999999946},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.30041644340478124},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.31309893178070869},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.5141061541632289E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.6623367271228295E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.20621599340478128},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.21492168178070875},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2.4122011541632293E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.2596867271228302E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.4399999999999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"NMGR_RFS",-45.659999999999975,1972.0469999999973,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-15.618612239999978},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":23.368756949999966},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-52.831139129999933},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.57189362999999926},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-45.652888049999945},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.1119500000307312E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.4331163715007945E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.6404582073591434E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.2302004535992779E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.9091382289801816E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-15.621045356371479},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":23.372397408207327},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-52.839369330453529},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.57198272138228912},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-45.659999999999975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"NMGR_RFS",2477.5700000000234,102094.45400000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1160.8139419800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1209.8192799000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":135.78562382000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-29.607391660000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2476.8114540400006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.75854596002272956},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.35550979247561559},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.37051812144556245},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.158557818756102E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.0675320860095446E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1161.1694517724759},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1210.1897980214455},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":135.82720939818756},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-29.616459192086015},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2477.5700000000234},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45170,"SMGC_SFGS",-0.48999999999999821,178.18099999999993,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.7818099999999993E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7.8399639999999965E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.57196100999999977},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.2472669999999993E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.48287050999999975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.1294899999984618E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6308081180806133E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1575555719554697E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.4448940590387683E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.8415656826564289E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.8081180811808054E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7.9557195571955439E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.58040590405903858},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.2656826568265635E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.48999999999999833},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"SMGC_SFGS",142.26999999999998,26245.537000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.26245537000000013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":226.76143968000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-84.248173770000037},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":142.25081054000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.9189459999893188E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.5404907748880419E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.0589840295032682E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1364975387390614E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.26249077490774902},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":226.79202952029513},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-84.259538745387431},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":142.26999999999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"SMGC_SFGS",785.90999999999576,74768.261999999988,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":177.20078093999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":645.99778367999988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-35.888765759999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":787.30979885999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.3997988600041253},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.31505444427443274},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1485529107726156},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.3808495042923088E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":176.88572649572555},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":644.84923076922723},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-35.824957264957078},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":785.90999999999565},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45170,"SMGR_RFS",-9.0200000000000635,311.11900000000014,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.5555950000000008E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.3982323200000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.3242364300000045},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.7334280000000018E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8.9788943400000036},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.1105660000059885E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.1215627165730917E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8231200554427115E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.2686646923139115E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7091750519775421E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.5627165627165738E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.40005544005544291},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9.3669230769231433},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-3.750519750519777E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-9.0200000000000635},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"SMGR_RFS",-119.57000000000001,24236.313999999984,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.2118156999999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":604.21130801999959},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-726.36233057999948},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.6354470999999973},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-119.72739115999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.15739115999987519},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.5930279352214085E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.79428372850139428},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.95486094437171221},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.7790838056642254E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.2102226720647777},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":603.41702429149825},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-725.40746963562776},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.630668016194333},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-119.56999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"SMGR_RFS",7268.7300000000751,245665.95300000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1636.1352469800004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6124.4522082900021},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-545.3784156600002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":36.849892950000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7252.0589325600022},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":16.671067440072875},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7611554590408316},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":14.078919758842032},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2537184863469439},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.4710708536955642E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1639.8964024390411},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6138.531128048844},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-546.6321341463472},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":36.934603658536957},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7268.7300000000741},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45170,"WMGC_SFGS",-3.36,105,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.34965000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.84945000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.2186499999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.3E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.3547499999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.250000000000199E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.4718309859157015E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.3293427230047455E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.472065727699663E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.859154929577841E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.3501971830985916},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.85077934272300482},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.2221220657276994},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.3098591549295785E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.36},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"WMGC_SFGS",-95.009999999999977,5046,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-16.803180000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":24.87678},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-106.62197999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.5322},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-95.016179999999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.1800000000147293E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0929049389298486E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6180244291063527E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.9348592671434539E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2973977695222043E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-16.802087095061072},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":24.875161975570894},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-106.61504514073285},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.5319702602230478},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-95.009999999999977},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"WMGC_SFGS",177.57,12414.867,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":59.218915590000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":61.205294310000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":48.542129970000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.6904068999999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":177.65674677000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.6746770000019069E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.8915590000006354E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.9885504968560031E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.370229704403037E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.2433779874223162E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":59.19},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":61.175408805031445},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":48.518427672955973},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.6861635220125777},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":177.57},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,45352,"WMGR_RFS",-3.0199999999999987,131,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.03752},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.5523499999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.50949},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.7990000000000003E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.0326500000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2650000000001604E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.3277753779703112E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.4752699784025496E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4639028077755637E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5846652267820582E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.0331922246220298},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.5458747300215974},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.4948509719222445},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-3.7831533477321794E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.0199999999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45505},45536,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45536},"WMGR_RFS",652.29000000000372,26878.54,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":305.60899979999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":318.51069899999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":35.748458200000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-7.7947766000000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":652.07338039999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.21661960000380986},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.10152369546757288},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.10580965622609838},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1875682935081086E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.5894346249424921E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":305.71052349546756},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":318.61650865622607},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":35.760333882935086},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-7.7973660346249432},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":652.29000000000383},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"KMGC_SFGS",-1.4000000000000001,74,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.24642},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.36482000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.56362},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.1799999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.3934199999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.5800000000002523E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.1636431226766245E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.722750929368096E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.3837174721192427E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4460966542751866E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.24758364312267661},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.36654275092936811},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.5710037174721192},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.2044609665427517E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.4000000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"KMGC_SFGS",132.01000000000039,9250.726999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":44.125967789999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":45.606084109999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":36.170342569999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.4755088999999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":132.37790336999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.3679033699995955},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.12263445666653183},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.12674798141844906},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.10052426112497684},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7996670789637795E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":44.003333333333465},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":45.479336128581551},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":36.069818308875021},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.4575122292103613},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":132.01000000000039},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"KMGC_SFGS",347.32000000000039,15298.041999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":72.97166034},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":203.15799776},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":59.81534422},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":11.32055108},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":347.26555339999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.4446600000403578E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.1440981585987886E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.1852460264553281E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.378246960421938E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7749111894404691E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":72.983101321585991},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":203.18985022026456},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":59.824722466960424},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":11.322325991189439},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":347.32000000000045},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"KMGR_RFS",-15.869999999999992,686,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.4331199999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8.1290999999999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-18.377940000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.19894000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-15.880900000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.09000000000119E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.7290712743021275E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.5794816414747742E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2613866090726514E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3654427645803244E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.4293909287256978},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8.1235205183585251},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-18.365326133909274},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.19880345572354197},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-15.86999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"KMGR_RFS",461.08000000000175,19039.671999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":216.48107063999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":225.62011319999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":25.322763759999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.5215048799999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":461.90244271999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.82244271999820739},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.38545646027945663},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.40172902852344422},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.5088574509382355E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.8313433140758515E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":216.09561417972054},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":225.21838417147652},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":25.277675185490615},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.5116735366859233},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":461.08000000000175},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"KMGR_RFS",1636.2000000000169,34583.866999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":393.21856778999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1111.8713240499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":45.996543109999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":85.42215148999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1636.5085864399998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.3085864399829461},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.4146826344169428E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.20965879216930933},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.6732875143135761E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6107533955153783E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":393.14442096365576},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1111.6616652578305},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":45.987869822485685},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":85.40604395604484},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1636.2000000000166},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"NMGC_SFGS",-13.26,704.10800000000006,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.3446796400000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3.4712524400000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-14.877802040000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.49287560000000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-13.258353640000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.6463599999987366E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.9115129049366934E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.3104380244257955E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.847455485925295E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.1202973977648209E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.344970791290494},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3.4716834838024431},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-14.879649495485927},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.49293680297397768},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-13.26},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"NMGC_SFGS",279.32999999999879,19535.101999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":93.182436539999983},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":96.308052859999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":76.382248819999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":13.674571399999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":279.54730961999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.21730962000117415},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-7.2436540000391375E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.4866277191180206E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.9376702599901542E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0630100209701041E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":93.109999999999587},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":96.233186582808813},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":76.322872117400081},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":13.663941299790295},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":279.32999999999879},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"NMGC_SFGS",377.20000000000016,16603.129000000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":79.196925330000013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":220.48955312000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":64.918234390000023},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":12.286315460000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":376.89102830000013},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.30897170000002916},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.4924890264323298E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.18075525004406992},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.3219354493397091E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0072205198238836E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":79.261850220264336},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":220.67030837004413},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":64.971453744493417},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":12.296387665198241},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":377.20000000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45170,"NMGR_RFS",-1.9100000000000001,35.628999999999991,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.28218167999999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.69049001999999982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.95450090999999981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.6745629999999994E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.9104269799999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.2697999999941061E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.3067541961867431E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5432436404305442E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1333073853010463E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7426445356158707E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.28211861245803804},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.69033569563595676},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.95428757926146968},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.6741887355464377E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.9100000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"NMGR_RFS",-136.08000000000004,5879.1270000000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-46.56268584},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":69.667654949999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-157.50181233000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.7049468300000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-136.10179005000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.1790049999964367E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.4547384881087598E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.115387008637485E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5216217688943648E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.7296390928681065E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-46.555231101511893},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":69.656501079913625},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-157.47659611231106},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.7046738660907133},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-136.08000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"NMGR_RFS",1230.6300000000224,50722.711999999934,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":576.71723543999929},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":601.06413719999921},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":67.461206959999913},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-14.709586479999981},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1230.5329931199985},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.7006880023855047E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.5464477570949374E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.738382227051452E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.3181842717117565E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1596040893206085E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":576.76269991757022},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":601.1115210222697},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":67.466525144271628},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-14.710746084089301},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1230.6300000000222},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"NMGR_RFS",2297.120000000079,48596.372999999832,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":552.54076100999805},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1562.3733919499946},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":64.633176089999779},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":120.03304130999959},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2299.5803703599922},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.4603703599132132},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.59117521116257898},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6716168020120417},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.9152421358507479E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.12842592538008532},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":551.94958579883541},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1560.7017751479825},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":64.564023668641269},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":119.9046153846195},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2297.1200000000786},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45170,"SMGC_SFGS",-0.09,30,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.0000000000000003E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.32E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.6300000000000011E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.0999999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8.1300000000000011E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.6999999999999855E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.2103321033210277E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4125461254612523E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.03051660516605E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2472324723247193E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.3210332103321031E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.4612546125461253E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.10660516605166051},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.3247232472324718E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.09},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"SMGC_SFGS",18.479999999999993,3407,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.4070000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":29.43648},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-10.93647},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":18.46594},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4059999999993522E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.5940959409582144E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.2412988929878971E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.3270479704758687E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.4095940959409585E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":29.458892988929879},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-10.944797047970475},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":18.479999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"SMGC_SFGS",583.64999999999191,55569.251000000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":131.69912487000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":480.11832864000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-26.673240480000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":585.14421303000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4942130300081544},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.33630435718132251},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2260209476989985},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.8112274872166576E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":131.3628205128187},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":478.89230769230102},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-26.605128205127837},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":583.64999999999191},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"SMGC_SFGS",300.22000000000241,24351.719999999979,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":57.713576399999951},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":248.63106119999981},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-11.688825599999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.2795847999999932},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":302.93539679999981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7153967999973929},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.51732238070689873},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.2286335472647414},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.10477415305456178},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.4215025080314592E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":57.19625401929305},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":246.40242765273507},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-11.584051446945429},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.2053697749196779},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":300.22000000000241},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45170,"SMGR_RFS",-1.4200000000000035,49,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.4499999999999999E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.2720000000000012E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.4685300000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.8799999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.4141400000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.860000000003307E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0152460152465883E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.5990297990312658E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.0853846153880505E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4365904365918119E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.4601524601524658E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.2979902979903135E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.4746153846153882},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.9043659043659181E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.4200000000000033},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"SMGR_RFS",-31.920000000000005,6480,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.32400000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":161.54640000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-194.2056},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.97199999999999986},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-32.011200000000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.1200000000004167E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.2307692307696512E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.46024615384617479},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.55329230769233284},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.7692307692308948E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.32307692307692304},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":161.08615384615382},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-193.65230769230766},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.96923076923076901},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-31.91999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"SMGR_RFS",4927.7600000002021,165870.35799999937,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1104.6965842799957},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4135.1480249399847},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-368.23219475999861},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":24.880553699999904},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4896.4929681599815},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":31.267031840220625},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.0541474273668481},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":26.405389694332662},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.3513824757889497},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.15887719431006411},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1111.7507317073625},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4161.5534146343171},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-370.58357723578757},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":25.039430894309969},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4927.7600000002012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"SMGR_RFS",3749.9900000001912,98892.404999999882,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":658.62341729999923},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2902.4920867499968},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-219.54113909999975},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":369.85759469999954},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3711.4319596499959},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":38.55804035019537},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.8424340189795148},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":30.153969738295608},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.280811339659838},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8424479325800873},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":665.46585131897871},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2932.6460564882923},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-221.82195043965959},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":373.70004263257965},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3749.9900000001908},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"WMGC_SFGS",-16.249999999999996,863,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.8737900000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.2545900000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-18.235189999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.60409999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-16.25029},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.9000000000323212E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.1285183218840308E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.5926712693358178E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2542219862285153E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0780669145101565E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.8737387148167812},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.2545140732873072},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-18.234864577801378},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.60408921933085491},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-16.249999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"WMGC_SFGS",97.360000000000113,6807.1629999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":32.470167509999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":33.559313590000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":26.616007329999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.7650140999999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":97.410502530000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.0502529999889134E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6834176666629709E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.739884506634895E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3799084018138822E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4704242487716558E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":32.453333333333369},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":33.541914744933656},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":26.60220824598186},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.7625436757512274},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":97.360000000000113},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"WMGC_SFGS",183.93000000000009,8094.607,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":38.611275389999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":107.49638096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":31.649913370000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.9900091799999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":183.74757889999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.1824211000001128},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.8332539515442202E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.10672036158596908},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.1421431762133967E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.9467671365675536E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":38.64960792951544},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":107.60310132158597},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":31.681334801762137},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.9959559471365669},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":183.93000000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45170,"WMGR_RFS",-1.34,25,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.19800000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.48450000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.66975000000000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.175E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.3405000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.0000000000016698E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3853039910505821E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8071615069010138E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4981350242455193E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.3826930249921387E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.19792614696008951},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.48431928384930995},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.66950018649757548},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.1745617306975008E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.34},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45352,"WMGR_RFS",-21.500000000000018,929,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.3576800000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":11.008649999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-24.887910000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.26940999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-21.506350000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.3499999999869772E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.1724406047471645E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.2504319654360985E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.3484449243909769E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.9546436284934043E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.355507559395253},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":11.005399568034564},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-24.880561555075612},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.26933045356371504},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-21.500000000000018},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,45536,"WMGR_RFS",333.05000000000052,13708.419,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":155.86472402999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":162.44476514999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":18.23219727},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.97544151},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":332.56624494000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.48375506000047608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.22672279605133605},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.23629420696643202},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.6520784410578452E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.7827274278704887E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":156.09144682605134},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":162.68105935696641},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":18.258718054410579},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-3.9812242374278703},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":333.05000000000047},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45536},45566,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45566},"WMGR_RFS",1068.5799999999988,22585.048000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":256.79199576000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":726.10929320000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":30.038113840000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":55.785068560000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1068.7244713600001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.14447136000126193},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.4713426948739398E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.815626001776355E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.0605855621656467E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.5410874725933439E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":256.75728233305131},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":726.01113693998229},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":30.03405325443784},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":55.77752747252741},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1068.5799999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"KMGC_SFGS",1351.5800000000004,59538.32,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":283.9977864},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":790.66888960000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":232.7948312},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":44.058356799999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1351.5198640000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.0136000000284184E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.2636507489046499E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.5180884581664053E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.035822731282428E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9603806167493524E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":284.01042290748904},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":790.70407048458173},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":232.80518942731283},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":44.06031718061675},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1351.5800000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"KMGR_RFS",4.7300000000000004,195,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.2171500000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.3107500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.25935000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.6550000000000003E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4.7307000000000015},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.0000000000103313E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.2807089859900024E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.4192085737890529E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.8375927452653506E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.3676834295259518E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2.2168219291014011},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.3104080791426211},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.25931162407254738},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.654163231657048E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4.7299999999999986},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"KMGR_RFS",7595.3299999999954,160503.39199999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1824.9235670399999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5160.1840527999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":213.46951135999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":396.44337823999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7595.0205094399989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.3094905599964477},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.4364067353330746E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21027306643883756},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.6986991714977924E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6154727032781615E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1824.9979311073532},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5160.3943258664385},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":213.47821005917149},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":396.45953296703271},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7595.3299999999954},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45170,"NMGC_SFGS",-0.06,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-8.09E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":5.9999999999999995E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-3.1949999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-6.6600000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.618E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.2259999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.1999999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6.3899999999999985E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.8999999999999868E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.10422535211267608},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.25320813771518003},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.6613458528951488},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8779342723004699E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.0647887323943534E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.8751173708919887E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5792488262910717E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.3239436619718077E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-6.2535211267605645E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.5192488262910801E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.9680751173708929E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.1267605633802818E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6.0000000000000012E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"NMGC_SFGS",-73.139999999999986,3883.6859999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-12.93267438},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":19.146571980000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-82.062285179999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.7185801999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-73.129807379999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0192619999997987E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8025185661175412E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.6685935528406842E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1437602793412506E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.7890780669137499E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-12.934476898566118},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":19.149240573552841},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-82.073722782793396},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.7189591078066915},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-73.139999999999972},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"NMGC_SFGS",13.130000000000003,916.58300000000008,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.3721009100000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.518754190000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.5838395300000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.64160810000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13.116302730000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3697270000001538E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.5657566666671787E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.718905737247211E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.7425804122995119E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.7002718378763638E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4.3766666666666678},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.5234730957372484},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.5875821104123},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.64227812718378763},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13.130000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"NMGC_SFGS",2174.110000000001,95769.33,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":456.81970410000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1271.8167023999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":374.45808030000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":70.869304200000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2173.9637910000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14620900000090842},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.0723212775521279E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.5535485463086508E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5184017180773212E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.7662845815274113E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":456.85042731277554},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1271.9022378854631},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":374.48326431718078},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":70.874070484581523},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2174.1100000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45170,"NMGR_RFS",-5.4500000000000028,101.98500000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.80772120000000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.9764693000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.7321781500000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.7932950000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.4684357000000015},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8435699999998612E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7230649757551098E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6632574785522774E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.2109735732928532E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6159602760162901E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.804998135024245},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.9698060425214481},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.7229671764267076},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.7771353972398373E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.4500000000000028},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"NMGR_RFS",-226.54000000000016,9783.8610000000026,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-77.488179120000027},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":115.93875285000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-262.10963619000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.8373196900000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-226.49638215000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.3617850000117642E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4922391879089924E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.2327063606971665E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.0476121015254928E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.4640071274445422E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-77.503101511879123},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":115.96107991360699},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-262.16011231101533},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.8378660907127449},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-226.54000000000019},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"NMGR_RFS",53.209999999999987,2193.1280000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":24.935865360000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":25.988566800000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.9168602400000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.63600712000000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":53.205285279999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.7147199999884037E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.209660610052273E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.3029444352787544E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5847393239837498E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.6358977740999056E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":24.938075020610054},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":25.99086974443528},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2.9171187139323984},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.63606347897774107},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":53.209999999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"NMGR_RFS",17746.109999999979,375037.42200000037,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4264.1754881400038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":12057.45311730001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":498.79977126000051},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":926.34243234000087},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":17746.770809040016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.66080904003683827},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.15877850349152264},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.44896472183398883},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8573035148964391E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4492779562362443E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4264.0167096365121},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":12057.004152578176},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":498.78119822485155},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":926.30793956043851},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":17746.109999999982},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45170,"SMGC_SFGS",-0.08,28,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.8000000000000003E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.2320000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.9880000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.9599999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-7.5880000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.1199999999999987E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.5202952029520289E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6892988929889274E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8801476014760127E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0642066420664203E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.9520295202952032E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.2988929889298895E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9.4760147601476011E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.0664206642066422E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-7.9999999999999988E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"SMGC_SFGS",14.26,2629,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.6290000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":22.714559999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-8.4390900000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14.249179999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0820000000000718E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.9963099630997634E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7248118081181957E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.4081549815502405E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.6309963099631E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":22.73180811808118},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-8.44549815498155},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14.259999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"SMGC_SFGS",1.47,140,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.33180000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.2096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.7199999999999996E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.4742000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.2000000000002036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.4529914529919111E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.4461538461540132E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9145299145300072E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.33085470085470087},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.2061538461538459},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.7008547008546998E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.4699999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"SMGC_SFGS",1732.4599999999859,139381.981,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":330.33529497000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1423.09002601},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-66.903350880000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":47.389873540000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1733.9118436399999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4518436400139763},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.27659722080652116},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1915854955420175},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.6019690289928335E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.9680613955365908E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":330.05869774919347},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1421.8984405144579},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-66.847331189710076},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":47.350192926044635},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1732.4599999999859},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45170,"SMGR_RFS",-6.5500000000000043,226,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.1300000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.28928000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.7732200000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.7120000000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6.5223599999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.7640000000004328E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.7886347886355386E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2258905058906979E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8703076923081421E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1492723492725292E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.1347886347886357E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.29050589050589076},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.8019230769230816},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.7234927234927254E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6.5500000000000043},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"SMGR_RFS",-68.86,13958,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.69790000000000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":347.97293999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-418.32126},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.0936999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-68.952520000000007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.2520000000007485E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.3643724696363837E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.46690761133607012},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.5613004858300048},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.8093117408909147E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.69696356275303639},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":347.50603238866393},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-417.75995951416996},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.0908906882591087},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-68.859999999999943},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"SMGR_RFS",76.549999999999855,2589,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":17.242740000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":64.543769999999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.7475800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.38834999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":76.427279999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.12271999999985894},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7686829268260861E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.10363853658524673},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.228943089420287E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.2357723577164087E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":17.270426829268263},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":64.647408536585246},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5.7568089430894203},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.38897357723577164},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":76.549999999999855},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"SMGR_RFS",20803.360000000066,553883.76699999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3688.8658882200002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":16256.48856145},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1229.6219627400001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2071.5252885800001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":20787.257775510003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":16.102224490063236},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.857469094159903},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":12.592600287326299},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.95248969805330097},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6046448066303358},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3691.7233573141602},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":16269.081161737326},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1230.5744524380534},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2073.1299333866305},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":20803.360000000062},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"WMGC_SFGS",-45.539999999999978,2418,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.0519400000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":11.92074},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-51.09234},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.6925999999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-45.530940000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.0599999999767533E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6022198619183531E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.372055231008253E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0166638343043485E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.3680297397683097E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.0535422198619191},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":11.923112055231009},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-51.102506638343044},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.6929368029739766},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-45.539999999999978},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"WMGC_SFGS",1.34,95,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.45315},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.46835000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.37145},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.6500000000000004E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.35945},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.9449999999999967E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.4833333333333219E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.700803633822491E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.3144304682040443E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.5143256464011027E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.44666666666666666},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.46164919636617757},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.36613556953179593},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.5548567435359889E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.34},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"WMGC_SFGS",708.40000000000032,31205.974999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":148.85250074999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":414.41534799999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":122.01536225000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":23.092421499999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":708.37563249999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.436750000038046E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.120395374529285E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.4255524229297468E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.1972213657042994E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.9435903084940703E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":148.85762114537451},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":414.42960352422926},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":122.01955947136571},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":23.093215859030845},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":708.40000000000032},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45170,"WMGR_RFS",-1.5499999999999994,29,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.22968},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.56202000000000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.77690999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.363E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.55498},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.9800000000006506E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.3557627750848846E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.799932860873044E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4881424841480312E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.3651622528912832E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.22894442372249152},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.56022006713912698},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.77442185751585191},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.3586348377471087E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.5499999999999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45352,"WMGR_RFS",-28.400000000000002,1227,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-9.7178400000000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":14.539949999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-32.87133},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.35582999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-28.405050000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.0500000000006651E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.727688984881437E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5849892008642716E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.8440388768906185E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.3261339092880893E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-9.7161123110151184},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":14.537365010799135},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-32.865485961123113},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.35576673866090708},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-28.400000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,45536,"WMGR_RFS",8.3100000000000041,342,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.8885399999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.0526999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.45485999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.9180000000000004E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8.2969199999999983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3080000000005754E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.1302390766721105E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.3890354493020681E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.170816158288398E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5635614179726582E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.8946702390766719},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.0590890354493014},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.45557708161582883},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.9336356141797269E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8.3100000000000041},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45566},45597,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45597},"WMGR_RFS",4501.1399999999812,95119.760999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1081.5116825699999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3058.1003161499998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":126.50928213},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":234.94580966999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4501.0670905200004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.2909479980808101E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.7518613427341255E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.953592099287786E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.0492309462061451E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.805714614382841E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1081.5292011834272},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3058.1498520709929},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":126.51133136094622},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":234.94961538461436},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4501.1399999999803},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45352,"KMGC_SFGS",-0.1,5,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.6650000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.4650000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.10564999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.5000000000000001E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-9.4149999999999984E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.8500000000000218E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0345459373340454E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5316250663834367E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.5645512480085218E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.1747211895910862E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.7684545937334047E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.6181625066383437E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.11221455124800851},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.7174721189591085E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.10000000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"KMGC_SFGS",0.3,21,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.10017},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.10353000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":8.2110000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.47E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.30051},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.1000000000001044E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.7000000000000348E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.757023060796682E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.393501048218058E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.4947589098533006E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":9.9999999999999992E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.10335429769392035},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":8.1970649895178202E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.4675052410901467E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.3},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"KMGC_SFGS",3534.940000000001,155715.70600000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":742.76391762000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2067.9045756800006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":608.8484104600002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":115.22962244000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3534.746526200001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.19347379999999248},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.0655067224668016E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11318643453744054},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.3325222819381967E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.3070754185019576E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":742.80457268722478},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2068.0177621145381},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":608.88173568281957},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":115.23592951541853},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3534.9400000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45352,"KMGR_RFS",-14.04,606,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.7995200000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7.1810999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-16.234740000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.17574000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-14.028900000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1099999999997223E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.7974946004310155E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.6818574514024668E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2845313174942792E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3904967602588314E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.8033174946004316},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7.1867818574514022},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-16.247585313174945},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.17587904967602588},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-14.04},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"KMGR_RFS",0.86999999999999988,36,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.40932000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.42659999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":4.7879999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.044E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.87336000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.3600000000001407E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.574740313272943E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6412201154163918E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8420445177247269E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.0164880461666977E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.40774525968672709},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.42495877988458358},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":4.7695795548227525E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.0399835119538332E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.86999999999999988},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"KMGR_RFS",19016.280000000028,401868.83500000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4569.2486539500005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":12920.083045249999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":534.48555055000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":992.61602245000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":19016.433272200004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.1532721999756177},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.6828083552890391E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.1041356979969592},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.3079464490188412E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.0004719767492773E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4569.2118258664477},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":12919.978909552003},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":534.4812426035511},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":992.60802197802332},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":19016.280000000024},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45352,"NMGC_SFGS",-1.28,68,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.22644},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.33524000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.4368399999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.7599999999999996E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.2804399999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.3999999999977391E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.7812002124229808E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1519915029202792E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9374402549098374E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.635687732341167E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.22636218799787577},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.33512480084970803},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.4363462559745088},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.7583643122676586E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.28},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"NMGC_SFGS",4.0099999999999989,281.31399999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.3418677799999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.3868780199999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.0999377399999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.19691979999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4.0256033399999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.5603340000000188E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.2011133333333959E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.375574157931582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.2633864011181509E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.6326610761706019E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.3366666666666664},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.3815024458420684},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0956743535988818},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.19615653389238291},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4.01},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"NMGC_SFGS",6974.7499999999945,307249.27200000029,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1465.5790274400013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4080.2703321600038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1201.3446535200012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":227.3644612800002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6974.5584744000062},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.19152559998838115},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.0245687750862465E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11204669461875338},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.298965180416609E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.2435658145992097E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1465.6192731277522},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4080.3823788546224},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1201.3776431718054},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":227.3707048458148},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6974.7499999999945},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45170,"NMGR_RFS",-0.05,1,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.92E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.9380000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.6790000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.6199999999999982E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.3469600895188337E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3083849309958966E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.8086497575531509E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1730697500932476E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.3853039910481161E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.8071615069004104E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.498135024244685E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4.3826930249906749E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.000000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45352,"NMGR_RFS",-26.929999999999986,1163,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-9.21096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":13.781549999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-31.156770000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.33727000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-26.923450000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.5499999999829583E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.2408639308796989E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.3528077753692464E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.5798920086195881E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.2051835852918269E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-9.2132008639308793},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":13.784902807775369},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-31.164349892008619},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.33735205183585293},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-26.929999999999982},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"NMGR_RFS",16.830000000000016,695.00000000000023,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7.9021500000000024},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8.235750000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.92435000000000034},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.20155000000000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16.860700000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.0699999999988847E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.438825226710112E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4995671887875837E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6830585325632798E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.6698268755139181E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7.8877617477329016},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8.2207543281121271},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.92266694146743711},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.20118301731244867},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":16.830000000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"NMGR_RFS",51055.900000000023,1078938.3189999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12267.528687029999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":34687.866955849997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1434.9879642699998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2664.9776479299999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":51055.361255079995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.53874492002796615},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.1294490646812759},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.36603231569947403},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.5142238876525679E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.8121300770690544E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":12267.65813609468},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":34688.232988165699},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1435.0031065088763},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2665.0057692307705},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":51055.900000000023},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"SMGC_SFGS",-1.9,-180.61199999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.42805044000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-1.56048768},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":8.6693759999999995E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.9018443600000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.8443600000002114E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.1511236467241225E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.513321025641199E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.4073390313399947E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.42763532763532763},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.5589743589743588},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":8.6609686609686598E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.9},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"SMGC_SFGS",5518.8300000000118,443656.38000000018,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1051.4656206000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4529.7316398000021},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-212.95506240000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":150.84316920000006},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5519.0853672000021},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.25536719999035995},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.8651146621957637E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.20958996076379219},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.8533967841939515E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.979489388804049E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1051.4169694533784},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4529.5220498392382},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-212.94520900321589},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":150.83618971061125},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5518.8300000000127},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45170,"SMGR_RFS",-0.32999999999999985,11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.5000000000000003E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.4080000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.32967000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.32E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.31746000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2539999999999829E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.1725571725571433E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.5617463617462859E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3022307692307515E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2141372141371431E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.7172557172557143E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.4636174636174629E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.34269230769230752},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.3721413721413714E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.32999999999999985},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45352,"SMGR_RFS",-1.1700000000000026,235,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.175E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5.8585500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.0429500000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.5249999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.1609000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.1000000000023284E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.2105263157918294E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.5923684210538059E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.5207894736856222E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.7631578947375483E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.1842105263157918E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":5.9044736842105383},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7.0981578947368567},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.5526315789473753E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.1700000000000024},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"SMGR_RFS",12.460000000000003,422,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.8105199999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":10.52046},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.93684000000000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6.3299999999999995E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12.45744},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.5600000000025602E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.775609756103337E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.1619512195143573E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9252032520344458E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.300813008131382E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2.8110975609756101},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":10.522621951219515},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.93703252032520357},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6.3313008130081311E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12.46},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"SMGR_RFS",63483.490000000085,1691543.5619999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":11265.680122919999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":49646.8035447},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3755.2267076400003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":6326.372921879999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":63483.629881859997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.13988185991183855},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.4823159792508522E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.10939335434085962},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.2743865975028405E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.3939732375973252E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":11265.655299760207},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":49646.694151345662},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3755.218433253403},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":6326.3589821476235},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":63483.490000000093},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"WMGC_SFGS",1.77,124,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.59148000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.61132000000000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.48484000000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":8.6800000000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.77444},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.4399999999999995E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4799999999999998E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.5296436058700211E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2131656184486373E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.1719077568134169E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.59},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.60979035639413004},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.48362683438155141},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":8.6582809224318658E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.77},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"WMGC_SFGS",2556.1800000000012,112601.113,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":537.10730900999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1495.34278064},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":440.27035183000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":83.324823620000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2556.0452651000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.13473490000114907},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.8312135374690791E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.882288422974712E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3207641365836688E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.3922390308744636E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":537.13562114537467},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1495.4216035242298},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":440.29355947136588},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":83.329215859030882},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2556.1800000000012},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,45536,"WMGR_RFS",0.73000000000000009,30,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.34110000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.35549999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.9899999999999998E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-8.6999999999999994E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.7278},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.2000000000000908E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.0310799670239501E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0746084089035893E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.2061005770816656E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6298433635615264E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.34213107996702397},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.35657460840890359},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":4.0020610057708163E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-8.7262984336356139E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.73000000000000009},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45597},45627,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45627},"WMGR_RFS",14559.92000000004,307685.114,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3498.37974618},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":9892.0764151000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":409.22120161999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":759.98223157999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14559.659594479999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.26040552004087658},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.2569965402890254E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.17692386875135635},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.3190900603204972E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3592595826309494E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3498.4423161454029},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":9892.2533389687524},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":409.22852071006031},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":759.99582417582621},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14559.920000000042},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45352,"KMGC_SFGS",-5.2700000000000014,280,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.93240000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.3804000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.9163999999999994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.19600000000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.2723999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.3999999999979593E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.2442910249565615E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.2835900159266816E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.6931492299499139E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.9219330854942727E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.93197557089750438},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.3797716409984073},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5.9137068507700494},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.19591078066914505},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.2700000000000014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45536,"KMGC_SFGS",3.66,256,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.22112},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.2620800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.0009600000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.1792},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.6633599999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.3599999999998076E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.1199999999999357E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.1575681341718417E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.1807127882594336E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.6436058700208703E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.22},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.2609224318658283},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0000419287211741},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.17903563941299791},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.66},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"KMGC_SFGS",5879.4699999999939,259004.59900000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1235.4519372300001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3439.5810747200003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1012.7079820900001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":191.66340326},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5879.4043973000007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.5602699993178248E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3785236958918952E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8379024489401198E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1299848324816165E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.138590220041934E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1235.4657224669591},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3439.6194537444899},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1012.7192819383249},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":191.66554185022002},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5879.4699999999939},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45352,"KMGR_RFS",231.49999999999994,-10000,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":79.2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-118.5},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":267.90000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.9},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":231.50000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":79.2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-118.5},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":267.90000000000003},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.9},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":231.50000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45536,"KMGR_RFS",1.0699999999999998,44,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.50027999999999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.52139999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.8520000000000003E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.2760000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.0674399999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.5600000000001177E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.1998021434460567E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2504534212696369E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4034624896950358E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.0601813685079724E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.50147980214344601},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.52265045342126959},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":5.8660346248969507E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.279060181368508E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.0699999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"KMGR_RFS",30683.590000000047,648427.94299999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7372.6257119099992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":20846.958367449999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":862.40916418999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1601.6170192099999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":30683.610262760001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.0262759953766363E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.8687147226188412E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.3766858252611761E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.6951544248751618E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0576715360482445E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7372.6208431952764},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":20846.944600591745},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":862.40859467455743},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1601.6159615384638},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":30683.590000000044},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"NMGC_SFGS",10835.440000000008,477332.70400000009,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2276.8769980800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6338.9783091200015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1866.3708726400005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":353.22620096000009},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10835.452380800001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2380799993479741E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6016042277047734E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.2430407010313199E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.1325518931500347E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.0360317159361268E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2276.8743964757728},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6338.9710660793007},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1866.3687400881074},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":353.22579735682848},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10835.44000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45170,"NMGR_RFS",-0.59,10.956,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.6771519999999991E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.21232728000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.29351124000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":5.1493199999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.58746072000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.5392799999999216E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.7506709436776163E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-9.1777781424838654E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2686928608727694E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2257769488995957E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.7146587094367747E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.21324505781424841},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.29477993286087278},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.1715777694889961E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.59},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45352,"NMGR_RFS",-25.590000000000011,1106.2750000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.7616980000000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":13.10935875},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-29.637107250000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.32081975000000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-25.610266250000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.0266249999991715E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.9334211663038608E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.037386879049252E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.3452822354202076E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.5387526997829794E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.7547645788336972},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":13.098984881209507},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-29.613654427645802},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.32056587473002174},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-25.590000000000014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45536,"NMGR_RFS",8.3700000000000028,346.27400000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.9371353800000013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.1033469000000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.46054442000000018},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.10041946000000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8.4006072400000029},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.0607240000000147E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.434477818631499E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4950362489695041E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6779731739488951E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.6587384995878165E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.9227906018136864},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.088396537510306},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.45886644682605127},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.10005358615004124},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8.3700000000000028},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"NMGR_RFS",75814.240000000063,1602141.7000000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":18216.351129000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":51508.855655000014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2130.8484610000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3957.289999000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":75813.345244000026},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.89475600003788713},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.21499103382144499},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.60791220205448171},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.5148467456686183E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.6704296705274338E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":18216.566120033829},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":51509.463567202067},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2130.8736094674573},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3957.3367032967062},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":75814.240000000049},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45170,"SMGC_SFGS",0.05,-18,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.8000000000000001E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-7.92E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.7780000000000005E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.2599999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4.8780000000000004E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2199999999999989E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.5018450184501805E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.9808118081180793E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4450922509225078E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.1512915129151256E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.8450184501845018E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-8.1180811808118074E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":5.9225092250922512E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.2915129151291511E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.05},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45352,"SMGC_SFGS",-0.22999999999999754,-41,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.1000000000000005E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.35424},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.13161},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.22221999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.7799999999975666E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.4354243542430934E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2402066420660328E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.6077121771203296E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4.2435424354243096E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.36664206642066033},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.13621771217712034},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.22999999999999757},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45536,"SMGC_SFGS",-0.4500000000000004,-40,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-9.4800000000000009E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.34560000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.9200000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.42120000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.8800000000000381E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.4820512820513675E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.3630769230769542E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.3128205128205301E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.10128205128205138},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.36923076923076958},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2.051282051282053E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.4500000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"SMGC_SFGS",10652.440000000008,856311.44299999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2029.4581199100001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8742.9398330299991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-411.02949264},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":291.14589061999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10652.514350919999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.4350919991047704E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4164926075464875E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.1022740603584973E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.8688457874359238E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.0320990994337797E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2029.4439549839246},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8742.8788102893959},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-411.02662379421258},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":291.14385852090055},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10652.440000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"SMGR_RFS",-1.44,50,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.33300000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.4675},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.11100000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.187},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.8765000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.3165},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.58853956834532373},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5936390887290166},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.19617985611510791},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.33050119904076736},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.25553956834532371},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-1.1261390887290166},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":8.5179856115107894E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.14350119904076736},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.4399999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45352,"SMGR_RFS",-13.179999999999993,2670,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.13350000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":66.563100000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-80.019900000000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.40049999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-13.1898},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.8000000000073584E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.9190283400884172E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.9456275303680852E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.9454655870489974E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.9757085020265251E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.13340080971659912},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":66.513643724696323},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-79.960445344129511},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.40020242914979731},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-13.179999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,45536,"SMGR_RFS",14.47000000000001,488,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.2500800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":12.165840000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.0833600000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":7.3199999999999987E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14.405760000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.4240000000008735E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.4493170731709288E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.4251463414641522E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.8310569105697631E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.264227642276866E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.2645731707317092},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":12.220091463414642},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.0881910569105699},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":7.3526422764227675E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14.47000000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"SMGR_RFS",107161.51000000023,2855350.51,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":19016.634396599999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":83804.537468499999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6338.8781322000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10679.010907399999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":107161.30464029999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.20535970023775008},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.6442728579360928E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.16059971228291939},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2147576193120308E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.0464835568590068E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":19016.670839328577},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":83804.698068212281},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6338.8902797761939},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":10679.031372235568},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":107161.51000000023},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"WMGC_SFGS",0.06,4,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.908E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":5.3120000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.5640000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.96E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9.0800000000000006E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.0800000000000008E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.472070484581499E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.801867841409692E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.3051982378854636E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.0040528634361237E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.26079295154185E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3.5101321585903081E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0334801762114538E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.9559471365638761E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.06},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"WMGC_SFGS",4079.9999999999973,179734.753,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":857.33477181000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2386.8775198399999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":702.76288423000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":133.00371722},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4079.9788930999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.1106899997448636E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.4352384576136555E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2348001408199026E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.6355937881067915E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.8806634352916256E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":857.33920704845764},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2386.889867841408},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":702.76651982378814},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":133.00440528634354},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4079.9999999999977},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"WMGR_RFS",-1.0000000000002007E-2,0,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0000000000002007E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.4027895181746163E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.7941673710918121E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.8106508875745293E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2197802197812687E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.4027895181746163E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-6.7941673710918121E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.8106508875745293E-4},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.2197802197812687E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.0000000000002009E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"WMGR_RFS",0.10999999999999989,4,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.548E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.12859999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.3200000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.8799999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.18927999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.9280000000000087E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.9049315300084552E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.3864158918005133E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.2282840236686418E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.1382417582417636E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2.6430684699915448E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7.4735841081994853E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.0917159763313583E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":5.7417582417582363E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.10999999999999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45627},45658,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45658},"WMGR_RFS",20329.020000000008,429599.01,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4884.5407437000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":13811.6081715},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":571.36668329999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1061.1095547},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":20328.625153199999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.39484680000896333},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":9.4873375234613561E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.26826552452003743},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1097765089009327E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.0610135165303033E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4884.6356170752351},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":13811.876437024521},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":571.37778106508904},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1061.1301648351653},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":20329.020000000011},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"KMGC_SFGS",-3.45,183.11699999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.60977960999999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.90276680999999992},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.8692622099999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.12818189999999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.448093109999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.9068900000012157E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.372248380246441E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.9925479022867739E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.1398080562945133E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.0888104089264527E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.61011683483802459},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.90326606479022864},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.8714020180562936},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.12825278810408922},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.45},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"KMGC_SFGS",4.37,305.55400000000009,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.4574925800000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.5063812200000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.1947161400000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.21388780000000007},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4.3724777400000017},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.4777400000015604E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.2591333333385342E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.5361692522765162E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.7700652690468911E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.2120321453536634E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.4566666666666666},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.5055276030747731},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.1940391334730958},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.2137665967854647},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4.37},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"KMGC_SFGS",7158.63,315361.17200000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1504.2727904400001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4187.9963641600007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1233.0621825200001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":233.36726728000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7158.6986044000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.8604400000367605E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4415990660870195E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.0135085110347218E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1816881233543495E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.2364429956066973E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1504.2583744493393},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4187.95622907489},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1233.0503656387666},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":233.36503083700441},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7158.63},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"KMGR_RFS",35466.28,749497.08400000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":8521.7818450800005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":24096.3312506},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":996.83112172000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1851.2577974800001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":35466.20201488},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.7985119998629671E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.873818289062594E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.298439577252629E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1918894674171066E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.0706518680603404E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":8521.8005832628915},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":24096.384234995774},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":996.8333136094675},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1851.2618681318681},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":35466.280000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"NMGC_SFGS",-3.11,165.79699999999991,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.55210400999999976},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.81737920999999958},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.5032906099999979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.11605789999999994},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.1219575099999983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.195750999999845E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.1146313489110377E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.1306704354749E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.3418066186934002E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.445171003716896E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.54998937865108877},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.8142485395645247},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.489872543813064},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.11561338289962825},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.11},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"NMGC_SFGS",4.05,283.0359999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.3500817199999982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.3953674799999982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.1066707599999985},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.19812519999999972},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4.0502451599999949},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.4515999999508153E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-8.1719999998360507E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.4461132073777225E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.6986415092995728E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.1992452829948084E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.3499999999999999},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.3952830188679244},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.1066037735849055},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.19811320754716977},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4.05},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"NMGC_SFGS",12483.63,549939.06599999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2623.2093448199998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7303.1907964800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2150.2617480600002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":406.95490883999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12483.616798200001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.3201799998569186E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7741227309768727E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.7233437877091979E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2739664314716085E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.3036704841150649E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2623.2121189427307},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7303.198519823788},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2150.2640220264316},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":406.95533920704838},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12483.63},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"NMGR_RFS",-8.06,348.91099999999983,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.7633751199999987},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.1345953499999979},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-9.3473256899999964},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.10118418999999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-8.0772896499999973},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.7289649999996826E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.9150768034546379E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.8502096112294763E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.000819539956436E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.1658740820730364E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.7574600431965441},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.1257451403887684},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-9.3273174946004325},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.10096760259179265},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-8.06},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"NMGR_RFS",2.38,99.52600000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.13161062},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.1793831000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.13236958000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.8862540000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.4145007600000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.4500760000000241E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6169564765045455E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.6852184913437873E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8914266611706645E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.1241633965375394E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.1154410552349545},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.1625309150865624},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.13047815333882934},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.8450123660346247E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.38},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"NMGR_RFS",86474.91,1827445.6230000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":20778.056733510013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":58752.376779450031},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2430.5026785900013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4513.7906888100024},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":86474.726880360031},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.18311963997257408},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.3999795149792215E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.1244145482907493},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.1468537862114022E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.558442745821176E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":20778.100733305164},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":58752.501193998323},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2430.5078254437876},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":4513.8002472527478},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":86474.910000000018},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"SMGC_SFGS",0,1,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2.3700000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.021E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.8000000000000001E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.3700000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.021E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.8000000000000001E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.4000000000000002E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"SMGC_SFGS",41.29,7617.9010000000017,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-7.6179010000000019E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":65.818664640000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-24.453462210000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":41.289023419999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.765799999996716E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.8018081180805749E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.5567622140216166E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.7838040590386453E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-7.6180811808118101E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":65.820221402214031},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-24.45404059040591},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":41.290000000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"SMGC_SFGS",28.45,2701.7029999999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6.4030361099999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":23.342713919999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.2968174399999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":28.448932589999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0674100000009901E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.4024327635349918E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.7582358974440204E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.865686609691122E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":6.403276353276353},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":23.343589743589742},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.2968660968660968},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":28.45},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"SMGC_SFGS",13441.12,1080481.6339999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2560.7414725799999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":11031.717483139999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-518.63118431999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":367.36375555999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13441.191526959998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.1526959996845108E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.3626920835411808E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.8705004949179143E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.7598827008428976E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9549169130970525E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2560.7278456591644},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":11031.65877813505},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-518.62842443729915},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":367.36180064308684},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13441.12},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"SMGR_RFS",-0.05,8,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.0000000000000002E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.19944000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.23976},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.1999999999999999E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.9520000000000007E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0479999999999996E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.0607287449392707E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.2887935222672038E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.3580080971659889E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.1821862348178117E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.0607287449392713E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.25232793522267205},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.30334008097165988},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.518218623481781E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4.9999999999999989E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"SMGR_RFS",3.55,120,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.79920000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.9916},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.26640000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.7999999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.5423999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.6000000000000512E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.714634146341475E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.4182926829268721E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.7154471544715833E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.8617886178862042E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.80091463414634145},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.9980182926829269},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.26697154471544721},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.8038617886178859E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.55},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"SMGR_RFS",130485.19,3476790.4760000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":23155.424570160001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":102043.80047060001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7718.4748567200013},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":13003.196380240001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":130483.94656428001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.2434357199963415},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.22065765774515414},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.97241775597902003},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.3552552581718042E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.12391285885388535},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":23155.645227817746},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":102044.77288835599},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7718.5484092725828},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":13003.320293098854},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":130485.19},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"WMGC_SFGS",4992.67,219935.66899999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1049.09314113},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2920.7456843199998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":859.94846579},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":162.75239506},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4992.5396862999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.13031370000044262},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7383099074982875E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.6236384846073924E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2446104273203992E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.2481118061818302E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1049.120524229075},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2920.821920704846},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":859.97091189427317},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":162.75664317180619},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4992.67},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45352,"WMGR_RFS",-4.68,202,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.5998399999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.3936999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.4115799999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.858E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4.6763000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.6999999999993705E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2658315334771065E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.8939524838009736E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.2817710583146068E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.6349892008631421E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.601105831533477},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.395593952483801},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5.4158617710583146},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.8626349892008635E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4.68},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,45536,"WMGR_RFS",8.25,340,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.8658000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.0289999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.45219999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.8600000000000007E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8.2484000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.5999999999998238E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.4987633965366838E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.8153338829340107E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":8.7716405605926042E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9126133553171844E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.8665498763396537},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.0297815333882934},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.45228771640560594},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.8619126133553184E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8.25},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45658},45689,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45689},"WMGR_RFS",26086.04,551265.78700000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6267.8919981899999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":17723.19505205},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":733.18349670999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1361.6264938900001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":26085.897040839998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.14295916000264697},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.4350077118133898E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":9.7128846028848276E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.018082899482682E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.4621539561821231E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":6267.9263482671176},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":17723.292180896027},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":733.18751479289949},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1361.6339560439562},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":26086.04},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"KMGC_SFGS",2876.7499999999968,126724.908,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":604.47781115999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1682.90677824},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":495.49439028},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":93.776431919999993},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2876.6554116000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.4588399996609951E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.9876064668891164E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.5336297442950669E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.6292539382675986E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.0834985020921305E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":604.49768722466888},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1682.9621145374429},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":495.51068281938268},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":93.779515418502086},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2876.7499999999964},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45352,"KMGR_RFS",-1.2499999999999998,54,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.42768},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.63989999999999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.4466600000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.566E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.2501000000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0000000000043308E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.4211663067102806E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.1187904967824273E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1572354211713184E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.2526997840227036E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.4276457883369329},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.63984881209503208},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.4465442764578829},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.5658747300215978E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.2499999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"KMGR_RFS",2.8800000000000034,119,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.35303},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.41015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.15826999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-3.4509999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.8869400000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.9399999999966155E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.2525886232465588E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.3899010717213475E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.8046990931556054E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":8.2959604286851545E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.3497774113767533},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.4067600989282787},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.15788953009068443},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-3.4427040395713149E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.8800000000000034},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"KMGR_RFS",14712.000000000084,310904.45600000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3534.98366472},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":9995.5782603999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":413.50292647999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":767.93400631999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":14711.99885792},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1420800838095602E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.7441780542930474E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.7594832405911585E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2099884012398886E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.9614070308740786E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3534.9839391378055},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":9995.5790363483229},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":413.50295857988402},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":767.9340659340703},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":14712.000000000084},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"NMGC_SFGS",-1.890000000000001,-132,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.62963999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.65076000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.51612000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.2399999999999996E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-1.8889200000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.0800000000008581E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.6000000000028598E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.7207547169840888E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.9509433962287597E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.2830188679287256E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.63000000000000023},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.65113207547169838},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.51641509433962285},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.245283018867928E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-1.8900000000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"NMGC_SFGS",7470.5400000000009,329091.99299999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1569.7688066099997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4370.3416670399993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1286.74969263},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":243.52807481999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":7470.3882410999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.1517589000013686},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.1889425242578331E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.8782299207849122E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.6139969119178468E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.9472064317626768E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1569.8006960352423},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4370.4304493392074},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1286.7758325991192},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":243.53302202643172},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":7470.54},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45352,"NMGR_RFS",-23.540000000000003,1017,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-8.0546399999999991},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":12.051449999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-27.245430000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.29493000000000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-23.543550000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.5500000000006082E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.214514038877098E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.8171706263502034E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.1081857451410924E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.4470842332621005E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.0534254859611227},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":12.04963282937365},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-27.24132181425486},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.29488552915766741},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-23.54},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"NMGR_RFS",8.3599999999999959,344,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.9112800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.0763999999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.45751999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-9.9760000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":8.34544},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.455999999999591E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.8238746908472168E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.1119538334687349E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.9821929101379062E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7404781533383404E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.9181038746908472},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.0835119538334679},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.4583182192910138},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-9.993404781533384E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":8.3599999999999959},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"NMGR_RFS",51093.45999999997,1079745.533000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":12276.706710210012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":34713.81888595003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1436.0615588900014},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2666.9714665100023},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":51093.558621560049},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-9.8621560078754555E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.3696685082321204E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.700513855731105E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.7719077536928062E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.1478286854294971E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":12276.683013524929},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":34713.751880811469},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1436.0587869822477},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2666.9663186813168},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":51093.45999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45352,"SMGC_SFGS",2.3399999999999972,429.65200000000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.2965200000000007E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3.7121932800000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.3791829200000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2.3287138400000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1286159999996936E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.0823173431728665E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7991221845013564E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-6.6842386715849009E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.3173431734317294E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3.7301845018450144},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.3858671586715852},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2.3399999999999972},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"SMGC_SFGS",5.8300000000000036,553.58300000000031,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.0530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.3119917100000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.7829571200000025},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.26571984000000015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5.8292289900000034},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.7101000000023845E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22507122507122507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82051282051282048},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.5584045584045579E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.7353216524221892E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.326235897437854E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.514575498576585E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.3121652421652432},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.7835897435897463},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.26575498575498591},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5.8300000000000036},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"SMGC_SFGS",9828.0099999999911,790045.30599999963,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1872.4073752199993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8066.3625742599961},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-379.22174687999984},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":268.61540403999987},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9828.1636066399969},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.15360664000581892},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.926428752522434E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.12607104457069221},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.9269443089061957E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.198252218808555E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1872.3781109324741},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8066.2365032154257},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-379.21581993569094},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":268.61120578778105},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9828.0099999999911},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45352,"SMGR_RFS",-4.4400000000000004,898,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.4900000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":22.387140000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-26.913060000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.13469999999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-4.4361199999999981},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.880000000002326E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.9271255060752281E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.9580647773291087E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.3539190283414915E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.1781376518225684E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.4939271255060753E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":22.406720647773295},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-26.936599190283417},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.13481781376518223},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-4.4400000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"SMGR_RFS",-0.81000000000000161,-27,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.17982000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.67310999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":5.9940000000000007E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.0499999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.79703999999999997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2960000000001637E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.9239024390247596E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0944878048781869E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.7463414634158657E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.5853658536593672E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.18274390243902477},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.68405487804878184},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":6.0914634146341594E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.1158536585365934E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.81000000000000161},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"SMGR_RFS",95279.199999996796,2538726.8250000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":16907.920654500005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":74511.632313750015},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5635.973551500002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9494.8383255000026},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":95278.417742250022},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.78225774677412119},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.13881792148989203},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.61175765701626583},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6272640496630671E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.7954808764594014E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":16908.059472421493},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":74512.244071407025},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-5636.0198241404987},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9494.9162803087675},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":95279.199999996781},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45352,"WMGC_SFGS",-0.98,52,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.17316000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.25636000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.09876},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3.6400000000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-0.97916000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.399999999999519E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4855018587359744E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.1992565055760826E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.4260223048321743E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.122676579925472E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.1733085501858736},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.25657992565055765},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.0997026022304832},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3.6431226765799254E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-0.97999999999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,45536,"WMGC_SFGS",13.969999999999999,976,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.6555200000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.81168},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.8161600000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.68320000000000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":13.966559999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.4399999999994435E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.1466666666664811E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.1851292802234283E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.399301187978914E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.6827393431164295E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4.6566666666666663},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.8128651292802234},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.8170999301187982},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.68336827393431165},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":13.969999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"WMGC_SFGS",2306.5000000000005,101608.21100000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":484.67116647000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1349.3570420800002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":397.28810501000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":75.190076140000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2306.5063897000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.3896999999997206E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.3426814537444345E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.7381152422905854E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1006047136563396E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.0829859030836094E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":484.6698237885463},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1349.353303964758},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":397.28700440528644},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":75.189867841409693},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2306.5000000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45689},45717,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45717},"WMGR_RFS",11793.390000000056,249223.15,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2833.6672155000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8012.5242724999989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":331.4667895},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":615.58118049999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11793.239457999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.15054200005761231},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.6172073978340068E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.1022807544770126},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.2312100607908793E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.8579615414687762E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2833.7033875739785},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8012.6265532544758},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":331.47102071006077},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":615.58903846154146},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11793.390000000058},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"KMGC_SFGS",2078.8399999999988,91577.143000000011,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":436.82297211000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1216.1444590400001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":358.06662913000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":67.767085820000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2078.8011461000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.885389999823019E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.164453876280087E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":2.2730387311739954E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.6924559027788559E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.2666029074312926E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":436.83113656387633},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1216.1671894273118},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":358.07332158590287},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":67.768352422907441},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2078.8399999999983},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"KMGR_RFS",10601.250000000027,224029.42300000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2547.2145395100001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7202.5459494500001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":297.95913259000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":553.35267481000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":10601.07229636},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.17770364002717542},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.2698444359868658E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.12073482727966378},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9946289356750497E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":9.275739451967949E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2547.2572379543599},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7202.6666842772802},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":297.96412721893569},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":553.36195054945199},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":10601.250000000027},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"NMGC_SFGS",4154.25,183003.72799999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":872.92778255999974},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2430.2895078399993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":715.54457647999982},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":135.42275871999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4154.184625599999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.5374400001019239E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3737263788760428E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8245463965353985E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1260524405461905E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.1311478414429178E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":872.94151982378855},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2430.3277533039645},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":715.55583700440525},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":135.42488986784142},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4154.25},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"NMGR_RFS",30550.180000000211,645609.51599999995,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7340.5801969199993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":20756.345939399998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":858.6606562799999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1594.6555045199998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":30550.242297119999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.229711978812702E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.4968686643935001E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.2325705857740571E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.7509545502580083E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.2517727361934439E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7340.5652282333549},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":20756.303613694141},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":858.65890532544961},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1594.6522527472637},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":30550.180000000208},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45352,"SMGC_SFGS",11.64,2145.9859999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-2.1459860000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":18.541319039999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-6.8886150600000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11.631244119999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.7558800000024917E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6154760147606073E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.3957712767531646E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-5.1856780073815494E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-2.1476014760147606E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":18.555276752767529},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.893800738007382},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11.64},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45748},"SMGC_SFGS",37.56,3566.5679999999998,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":8.4527661599999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":36.414659280000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.71195264},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1.21263312},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":44.368105920000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.8081059200000027},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.2970426873311902},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.5876817880385872},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":0.26269218983922837},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-0.18607363446945344},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7.155723472668809},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":30.826977491961415},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.4492604501607715},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1.0265594855305467},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":37.56},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"SMGC_SFGS",3567.2600000000098,286803.01099999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":679.7231360699999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2928.2587423099994},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-137.66544527999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":97.51302373999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3567.8294568399992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.56945683998947061},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.10848976774719013},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.46737575050582753},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1972611189304329E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5563932925757234E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":679.61464630225271},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2927.7913665594938},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-137.64347266881066},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":97.497459807074222},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3567.2600000000102},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45170,"SMGR_RFS",-0.03,1,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-5.0000000000000002E-5},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.2800000000000001E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.997E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1399999999999987E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.975051975051973E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.0561330561330505E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.1838461538461525E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.740124740124735E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-5.1975051975051978E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.3305613305613305E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.1153846153846153E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.2474012474012473E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.0000000000000002E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45352,"SMGR_RFS",-3.23,654,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-3.27E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":16.304220000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-19.600380000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.8099999999999993E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.2307599999999987},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.5999999999876167E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.6923076922951575E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.8353846153783653E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.6107692307617168E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.3076923076885471E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-3.2692307692307708E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":16.300384615384623},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-19.595769230769239},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.8076923076923103E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.2300000000000013},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45536,"SMGR_RFS",5.0700000000000056,172,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.1455200000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.28796},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-0.38184000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2.5799999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5.0774400000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.4399999999945621E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.6785365853646268E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.2831707317027247E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.5951219512154237E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.7804878048752846E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.1438414634146354},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.2816768292682976},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-0.38128048780487844},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.5762195121951242E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5.0700000000000056},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"SMGR_RFS",37431.710000000647,997182.16299999994,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":6641.2332055799998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":29267.296484049999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2213.7444018599999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":3729.4612896199997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":37424.246577389997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":7.4634226106500137},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.3244443002112734},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.8367027344145459},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.44148143340375784},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.74375700942795231},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":6642.5576498802111},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":29273.133186784413},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2214.1858832934035},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":3730.2050466294277},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":37431.710000000647},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"WMGC_SFGS",1311.7899999999977,57788.338000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":275.65037226000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":767.42912864000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":225.95240158000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":42.763370120000005},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1311.7952726000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-5.2726000023994857E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.1079428198874689E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.0845871379676288E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-9.08187929928722E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7188211461566604E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":275.64926431718015},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":767.42604405286204},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":225.95149339207012},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":42.763198237885391},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1311.7899999999979},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45717},45748,45717,"WMGR_RFS",6703.7200000000139,141666.766,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1610.7511294200001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4554.5865268999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":188.41679877999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":349.91691201999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6703.6713671200005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":4.8632880013428803E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.1685457433488705E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.3041992654939477E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.366900473750218E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.538529451250405E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1610.7628148774336},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4554.6195688926546},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":188.41816568047375},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":349.91945054945126},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6703.7200000000139},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"KMGC_SFGS",-3.17,168,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.55944000000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.82824000000000009},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.5498400000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.1176},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.16344},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.5599999999998992E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.1601062134890953E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.7175146043547269E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.3612745618692448E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.4386617100371374E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.5606001062134891},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.82995751460435485},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.5572012745618693},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.11784386617100372},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.17},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45536,"KMGC_SFGS",12.7,888,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.431E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":4.23576},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4.37784},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.4720800000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.62160000000000004},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":12.707280000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.2800000000015075E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.33333333333333331},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34451432564640116},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.27323549965059402},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.891684136967156E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.426666666667169E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.5080642907063196E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9891544374567361E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.561146051712827E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":4.2333333333333325},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4.3753319357092932},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.4700908455625434},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.62124388539482878},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":12.699999999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"KMGC_SFGS",825.66000000000042,36364.335999999996,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":173.45788271999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":482.91838207999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":142.18455376},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":26.909608639999995},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":825.4704271999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.18957280000051924},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.9835341674117911E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11090426361263857},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.2653288458239213E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.1799062555235344E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":173.49771806167411},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":483.02928634361257},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":142.21720704845825},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":26.91578854625552},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":825.66000000000042},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"KMGR_RFS",-3.5300000000000011,152,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.20384},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.8011999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-4.0720800000000006},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.4080000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.5188000000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1200000000000543E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.831706263499106E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.733045356371768E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.2961036717063263E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.40302375809942E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.2076717062634992},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.8069330453563717},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-4.0850410367170635},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.4220302375809942E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.5300000000000011},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45536,"KMGR_RFS",3.4299999999999971,142,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.6145400000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.6826999999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.18886},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.1180000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.4449199999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4920000000002709E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.9925968672724971E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.2877988458380913E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.1795548227549893E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.7835119538337947E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.6075474031327275},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.6754122011541617},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.18804204451772449},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.1001648804616625E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.4299999999999966},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"KMGR_RFS",3940.4299999999816,83271.451000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":946.79639786999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2677.17714965},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":110.75102983000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":205.68048397000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3940.4050613199997},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.4938679981914902E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":5.9922398857644226E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.6943756581119275E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.0093923026092191E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.3017442847702836E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":946.80239010988578},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2677.194093406581},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":110.75173076923026},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":205.68178571428479},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3940.4299999999816},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"NMGC_SFGS",1613.1599999999996,71047.790000000008,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":338.89795830000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":943.51465120000012},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":277.79685890000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":52.575364600000007},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1612.7848330000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.37516699999923731},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.8834651541689948E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.21948095858986219},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":6.4621276211322368E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.2230113656362802E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":338.97679295154171},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":943.73413215859},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":277.86148017621139},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":52.587594713656372},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1613.1599999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"NMGR_RFS",-11.880000000000003,513.279,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-4.0651696800000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":6.0823561499999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-13.750744410000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.14885091},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-11.882408850000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":2.4088499999983526E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.2410764578777333E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2330398488112518E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.7876065442745514E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.0175658747279576E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-4.0643455723542123},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":6.0811231101511884},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-13.747956803455727},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.14882073434125273},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-11.880000000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45536,"NMGR_RFS",16.660000000000021,687,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7.8111899999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8.1409500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.91371000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-0.19922999999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16.666620000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-6.6199999999803083E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.1026133553081659E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-3.2335943940546845E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.629266281934794E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":7.9134377576021818E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7.8080873866446918},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8.1377164056059463},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.91334707337180654},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-0.19915086562242396},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":16.660000000000021},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"NMGR_RFS",11275.880000000037,238292.30700000032,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2709.3835305900038},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7661.0976700500096},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":316.92876831000041},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":588.5819982900008},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11275.991967240016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.11196723997818481},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.6903371059847029E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-7.6072416849083724E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.1470082242389228E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-5.8444438450151424E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2709.3566272189441},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7661.0215976331601},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":316.92562130177618},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":588.57615384615576},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11275.880000000036},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45170,"SMGC_SFGS",0.87999999999999989,-325,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.4000000000000002E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999994E-5},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.7100000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3.2500000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-0.14300000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":1.04325},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.2749999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":0.88074999999999992},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.5000000000002842E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.6900369003690036E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.16236162361623616},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1845018450184501},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-2.5830258302583023E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.7675276752768577E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.2177121771218173E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.8837638376387123E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9372693726938003E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3.2472324723247232E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-0.14287822878228784},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.0423616236162361},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.2730627306273062E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.87999999999999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"SMGC_SFGS",-57.209999999999994,-10555.986000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.10555986000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-91.20371904000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":33.884715060000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-57.213444120000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":3.4441200000117078E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-6.3544649446710472E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":5.4902577121957851E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.0397832472394063E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.10555350553505535},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-91.198228782287813},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":33.882675276752764},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-57.209999999999994},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45778},"SMGC_SFGS",-44.37,-4213.5680000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-9.9861561600000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-43.020529280000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.02251264},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.4326131200000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-52.416785920000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.0467859200000049},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.5330291503536986},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":6.6043154536334443},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.31048691652733135},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0.21992823254019303},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-8.4531270096463036},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-36.416213826366558},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":1.7120257234726686},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.2126848874598071},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-44.37},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"SMGC_SFGS",1831.0399999999888,147266.62700000004,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":349.02190599000011},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1503.5922616700004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-70.687980960000019},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":50.070653180000015},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1831.9968398800004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.9568398800115574},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.18229184209223398},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.78531633238890675},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.6919866752857515E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6151572283274076E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":348.83961414790787},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1502.8069453376115},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-70.651061093247165},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":50.044501607716739},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1831.039999999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45170,"SMGR_RFS",-0.06,2,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.2800000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-1.2E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.886E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":2.5600000000000002E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-5.994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.4000000000000001E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.772E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.2799999999999973E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.7325017325017327E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-4.4352044352044352E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0384615384615385},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":4.1580041580041582E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.950103950103946E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":1.0112266112266101E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.367692307692305E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.4802494802494701E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.0395010395010396E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":2.6611226611226611E-3},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-6.2307692307692307E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.4948024948024945E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6.0000000000000005E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"SMGR_RFS",-12.340000000000002,2498,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.12490000000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":62.27514},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-74.86506},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.37469999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-12.340119999999995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.1999999999368072E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.2145748987214645E-6},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.0558704450252221E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.2801619429364579E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.6437246961643932E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.12489878542510129},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":62.274534412955497},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-74.864331983805712},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.37469635627530379},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-12.340000000000014},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45536,"SMGR_RFS",24.98,843,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5.6143799999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":21.015990000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1.8714600000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.12644999999999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":24.885360000000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":9.4639999999998281E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.1351707317072782E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.9924634146340004E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.1172357723575949E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.8089430894308058E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":5.6357317073170723},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":21.095914634146343},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1.8785772357723578},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.12693089430894305},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":24.98},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"SMGR_RFS",21578.460000000119,574541.99599999981,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":3826.4496933599989},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":16862.807582599995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-1275.4832311199996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":2148.7870650399991},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":21562.561109879993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":15.898890120126453},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.8213857767130874},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":12.433584466445813},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-0.94046192557102926},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.5843818025385807},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":3829.2710791367122},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":16875.241167066441},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-1276.4236930455706},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2150.3714468425378},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":21578.460000000123},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"WMGC_SFGS",446.77999999999969,19679.273000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":93.870132210000008},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":261.34074544000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":76.945957430000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.562662020000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":446.71949710000007},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":6.0502899999619331E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.2713604977893575E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.5395529162772894E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.0421424625485091E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.9723412334677667E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":93.882845814977898},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":261.3761409691628},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":76.956378854625498},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.56463436123347},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":446.77999999999963},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45352,"WMGR_RFS",-2.1999999999999997,95,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.75239999999999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.12575},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-2.5450500000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-2.7550000000000002E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-2.1992500000000006},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.4999999999914024E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.5658747300186572E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8390928725657935E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.6792656587373512E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.3952483801188193E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.75265658747300179},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.1261339092872567},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-2.545917926565874},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-2.7559395248380119E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-2.1999999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45536,"WMGR_RFS",1.3499999999999996,56,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.63671999999999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.66359999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":7.4480000000000005E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.6240000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.35856},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-8.5600000000003451E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.0118384171477298E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.1812036273703246E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.6928276999177489E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.0232481450948475E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.63270816158285226},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.65941879637262968},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":7.4010717230008224E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.6137675185490516E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.3499999999999996},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45748},45778,45717,"WMGR_RFS",2616.7299999999886,55306.61,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":628.83615569999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1778.1075114999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":73.557791300000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":136.60732669999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2617.1087852000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.37878520001140714},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.1014110822690189E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.25735300465694716},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.0646329586119434E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.9771754945650376E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":628.74514158917725},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1777.8501584953428},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":73.547144970413882},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":136.58755494505434},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2616.7299999999882},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"KMGC_SFGS",623.26999999999953,27457.445,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":130.97201265000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":364.6348696},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":107.35860995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":20.318509299999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":623.28400149999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.4001500000404121E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.9421654185871212E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.1911859033201202E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-2.4117121146070533E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-4.5643656388982601E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":130.96907048458144},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":364.62667841409666},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":107.35619823788539},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":20.318052863436108},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":623.26999999999964},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"KMGR_RFS",2155.2200000000589,45545.898000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":517.85686025999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1464.3006206999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":60.576044340000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":112.49836806},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":2155.2318933599995},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.1893359940586379E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.857724060111309E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-8.0805478040966213E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.3428082673245745E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.2080724964599238E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":517.8540025359398},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1464.2925401521957},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":60.575710059173268},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":112.49774725275036},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":2155.2200000000589},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"NMGC_SFGS",935.05999999999858,41183.296999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":196.44432669},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":546.91418415999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":161.02669127000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":30.475639779999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":934.86084190000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.19915809999849898},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.1849521453429073E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.11651187524141263},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.4304324713397845E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.4923785902594386E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":196.48617621145343},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":547.03069603524136},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":161.0609955947134},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":30.482132158590257},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":935.05999999999847},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45352,"NMGR_RFS",-3.2399999999999998,140,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.1088},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.6589999999999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-3.7506000000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.0599999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.2410000000000005},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.000000000000778E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.4211663066981265E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-5.1187904967642424E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.1572354211672072E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":1.2526997840182532E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.1084578833693302},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.6584881209503233},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-3.7494427645788333},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.0587473002159813E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.24},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45536,"NMGR_RFS",1.36,56,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.63671999999999995},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.66359999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":7.4480000000000005E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.6240000000000001E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.35856},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4400000000001079E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.7488870568842643E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.0338004946419118E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.8944765045348044E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7213520197857842E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.63739488870568839},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.66430338004946421},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":7.4558944765045349E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.625721352019786E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.36},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"NMGR_RFS",6049.5799999999626,127828.03000000179,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1453.4047011000202},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":4109.6711645000569},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":170.01127990000239},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":315.73523410000439},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":6048.8223796000839},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.75762039987876051},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.18204023555835816},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.51473998005287724},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.1294064493633805E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.9546119773891351E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1453.5867413355786},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":4110.1859044801095},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":170.03257396449604},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":315.77478021977828},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":6049.5799999999626},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"SMGC_SFGS",1166.5799999999936,93879.872000000003,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":222.49529664000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":958.51349312000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-45.062338560000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":31.919156480000002},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1167.8656076800003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2856076800067058},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.24492686508166339},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0551490685585583},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":4.9605441029197644E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-3.5137187395681668E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":222.25036977491837},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":957.45834405144149},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-45.0127331189708},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":31.884019292604322},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1166.5799999999933},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45352,"SMGR_RFS",1.960000000000004,-395,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-4.9400000000000008E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.975E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9.8473500000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":11.838150000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-5.9249999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.9513000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":8.7000000000037048E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.0121457489878541E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.0465587044534406},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":6.0668016194331971},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.0364372469635619E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":8.8056680161980799E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-4.3905060728763629E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":5.278117408909129E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-2.6417004048594238E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.9838056680161982E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-9.8912550607287635},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":11.890931174089092},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-5.9514170040485939E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.9600000000000051},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45536,"SMGR_RFS",-3.2600000000000016,-110,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.9520000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-0.73260000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-2.7423000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.24420000000000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.6499999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-3.2472000000000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.2800000000001255E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.22560975609756098},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.84451219512195119},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-7.5203252032520332E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.0813008130081291E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.8878048780490635E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.0809756097562035E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":9.6260162601635463E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-6.5040650406510429E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-0.7354878048780491},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-2.7531097560975621},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.24516260162601639},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.6565040650406506E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-3.2600000000000016},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"SMGR_RFS",11416.020000000537,303578.40900000156,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":2021.8322039400105},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":8910.0263041500457},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-673.94406798000352},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":1135.3832496600057},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":11393.297689770059},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":22.722310230477888},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":4.0322564917394814},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":17.769778983866935},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3440854972464937},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2643602521179669},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":2025.8644604317499},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":8927.7960831339133},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-675.28815347725003},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":1137.6476099121237},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":11416.020000000539},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"WMGC_SFGS",333.88999999999913,14710.844999999999,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":70.170730649999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":195.36002159999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":57.519403950000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":10.8860253},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":333.93618149999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-4.6181500000841424E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.7042182821151356E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-2.7017194714148641E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-7.9546107930964748E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5054762114811743E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":70.161026431717886},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":195.33300440528583},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":57.511449339206905},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":10.884519823788519},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":333.88999999999919},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45778},45809,45717,"WMGR_RFS",1714.689999999996,36221.599999999991,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":411.83959199999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1164.5244399999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":48.174727999999988},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":89.467351999999977},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1714.0061119999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.68388799999661387},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.16432389179969359},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.46464495350572987},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.9221704141916665E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.5697450549273806E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":412.00391589179964},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1164.9890849535054},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":48.193949704141907},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":89.503049450549256},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1714.6899999999962},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"KMGC_SFGS",432.9099999999998,19072.010000000002,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":90.973487700000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":253.27629280000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":74.571559100000016},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":14.113287400000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":432.93462700000003},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.4627000000236876E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.174924669653299E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4407337445072499E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-4.2419193833007126E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-8.0281850221036516E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":90.968312775330347},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":253.26188546255494},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":74.567317180616712},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":14.112484581497791},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":432.9099999999998},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45170,"KMGR_RFS",0.05,-1,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":-1.9380000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":7.92E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.9380000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":2.6790000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.6999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":5.3620000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.6199999999999982E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.14770607982096232},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.36143230138008209},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.49962700484893696},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-8.7653860499813507E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-5.3469600895188337E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.3083849309958966E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.8086497575531509E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.1730697500932476E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":7.3853039910481161E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.8071615069004104E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":2.498135024244685E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.3826930249906749E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":5.000000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45352,"KMGR_RFS",16.32,-705,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-2.315E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":5.5835999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-8.3542500000000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":18.886950000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.20444999999999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":16.320750000000004},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-7.5000000000358114E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.34211663066954645},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.51187904967602593},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.1572354211663067},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.2526997840172785E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-2.5658747300338501E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.8390928725885254E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.6792656587887423E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-9.3952483801744507E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":5.5833434125269967},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-8.3538660907127422},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":18.886082073434125},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.20444060475161982},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":16.32},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45536,"KMGR_RFS",1.6400000000000006,67,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.76178999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.79394999999999993},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":8.9109999999999995E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-1.9429999999999999E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.6254199999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.4580000000000704E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":6.8332481450951357E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":7.1217230008247456E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":7.9931574608412762E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7428689200330602E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.76862324814509508},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.80107172300082463},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":8.9909315746084129E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-1.9604286892003307E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1.6400000000000008},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"KMGR_RFS",1388.9200000000089,29350.539000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":333.71562842999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":943.61982884999998},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":39.036216870000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":72.495831330000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1388.8675054800001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":5.2494520008849577E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":1.261332824388461E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":3.5665655500518048E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.4754376925564232E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.7400985718905005E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":333.72824175824388},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":943.65549450550054},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":39.037692307692559},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":72.498571428571893},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1388.9200000000089},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"NMGC_SFGS",781.76999999999987,34432.949999999997,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":164.2451715},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":457.26957599999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":134.6328345},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.480382999999996},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":781.62796500000002},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.1420349999998507},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":2.9846121145343071E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":8.3093603524141732E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4465059471339923E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":4.6302158590259702E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":164.27501762114534},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":457.35266960352413},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":134.65729955947134},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":25.485013215859023},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":781.76999999999975},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45536,"NMGR_RFS",3.76,155,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.426E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.7623500000000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.8367499999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.20615},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":-4.4949999999999997E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":3.7603},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.00000000000189E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.46867271228359436},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.48845836768342948},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.4822753503709812E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.1953833470733718E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-1.406018136851669E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.4653751030512115E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.6446826051123305E-5},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":3.586150041222375E-6},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.7622093981863149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.8366034624896947},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.20613355317394888},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":-4.4946413849958775E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":3.76},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"NMGR_RFS",4682.6299999999655,98933.595000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1124.87497515},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":3180.7150792499997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":131.58168135},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":244.36597965000001},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":4681.5377153999989},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":1.0922845999666606},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.26245299876629191},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.74211643890380685},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":3.0700306803796679E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":5.7014855492765262E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1125.1374281487663},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":3181.4571956889035},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":131.61238165680379},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":244.42299450549277},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":4682.6299999999674},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45352,"SMGC_SFGS",-0.06,-11,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":5.4200000000000003E-3},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1.1E-4},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":-9.5039999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":3.5310000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-5.9619999999999999E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-3.7999999999999839E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-1.8450184501845018E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.5940959409594095},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.59225092250922506},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":7.0110701107010772E-7},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-6.0575645756457308E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.2505535055350457E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":0},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1.1070110701107011E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":-9.5645756457564568E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":3.5535055350553506E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-5.9999999999999991E-2},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"SMGC_SFGS",937.78999999999894,75436.801000000007,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":1.2440000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":178.78521837000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":770.20973821000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-36.209664480000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":25.648512340000003},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":938.43380444000013},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.64380444000119041},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.19051446945337619},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.82073954983922826},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.858520900321543E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.733118971061093E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-0.12265406131855476},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.52839576627107343},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":2.4841328874643999E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.7595941286206167E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":178.66256430868148},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":769.68134244372902},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-36.184823151125357},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":25.630916398713797},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":937.78999999999894},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"SMGR_RFS",9140.7899999995025,242963.23,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":3.7530000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":1618.1351118},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":7130.9708005000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-539.37837060000004},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":908.68248019999999},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":9118.4100218999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":22.379978099503205},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17745803357314149},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.782041033839595},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-5.9152677857713831E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":9.965361044497735E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":3.9715069049478111},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":17.502061210242982},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.3238356349826037},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.2302456192950171},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":1622.1066187049478},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":7148.4728617102428},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-540.70220623498267},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":910.91272581929502},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":9140.7899999995025},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45352,"WMGC_SFGS",-6.9499999999999993,369,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":-1.883E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":-1.2287699999999999},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":1.8191700000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":-7.79697},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":0.25829999999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":-6.9482699999999991},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-1.7300000000002314E-3},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17684545937334042},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-0.26181625066383435},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":1.122145512480085},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":-3.717472118959108E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-3.0594264471591983E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":4.52942113648494E-4},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-1.9413117365908066E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":6.4312267658001167E-5},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":-1.2290759426447158},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":1.8196229421136487},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":-7.7989113117365907},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":0.25836431226765799},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":-6.9499999999999993},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,{"$f":"WNARevAlloc[[#This Row],[MonthBill]]","v":45839},"WMGC_SFGS",0.78,55,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":0.26234999999999997},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":0.73040000000000005},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":0.21505000000000002},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":4.07E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1.2484999999999999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-0.46849999999999992},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-9.8446916299559442E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-0.27408281938325985},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-8.0697577092510991E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-1.5272687224669601E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":0.16390308370044054},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":0.4563171806167402},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":0.13435242290748903},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":2.5427312775330398E-2},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":0.78000000000000025},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"WMGC_SFGS",289.4500000000001,12752.075000000001,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":2.2700000000000001E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":60.827397750000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":169.347556},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":49.860613250000007},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":9.4365354999999997},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":289.47210250000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":-2.2102499999903102E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.21013215859030834},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.58502202643171808},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.17224669603524229},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":3.2599118942731278E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":-4.6444460352219287E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":-1.2930449339150362E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":-3.8070825991022524E-3},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":-7.2052202642855934E-4},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":60.822753303964781},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":169.33462555066086},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":49.856806167400904},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":9.4358149779735712},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":289.4500000000001},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]
[{"$f":"EDATE(WNARevAlloc[[#This Row],[MonthBill]],-1)","v":45809},45839,45717,"WMGR_RFS",1210.3800000000049,25566.659,{"$f":"INDEX(RateSched[Region],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(WNARevAlloc[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S1\")*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[EndDate]>WNARevAlloc[[#This Row],[MonthRate]])*(WNARRates[Region]=WNARevAlloc[[#This Row],[Region]])*(WNARRates[CustClass]=WNARevAlloc[[#This Row],[CustClass]])*(WNARRates[Period]=\"S2\")*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1]:[SRRS2]])","v":4.7319999999999994E-2},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS1]]","v":290.69291283000001},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[CSWNAS2]]","v":821.96808684999996},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS1]]","v":34.003656470000003},{"$f":"WNARevAlloc[[#This Row],[Consumption]]*WNARevAlloc[[#This Row],[SRRS2]]","v":63.149647729999998},{"$f":"SUM(WNARevAlloc[[#This Row],[CSWNAS1Rev]:[SRRS2Rev]])","v":1209.8143038799999},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[TotalCalcRev]]","v":0.56569612000498637},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.24027895181741338},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":0.67941673710904482},{"$f":"WNARevAlloc[[#This Row],[SRRS1]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":2.810650887573965E-2},{"$f":"WNARevAlloc[[#This Row],[SRRS2]]/WNARevAlloc[[#This Row],[TotWNAR]]","v":5.2197802197802207E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS1Pct]]","v":0.13592487076197582},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[CSWNAS2Pct]]","v":0.38434341204903449},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS1Pct]]","v":1.589974301789163E-2},{"$f":"WNARevAlloc[[#This Row],[RevDiff]]*WNARevAlloc[[#This Row],[SRRS2Pct]]","v":2.9528094176084457E-2},{"$f":"WNARevAlloc[[#This Row],[CSWNAS1Rev]]+WNARevAlloc[[#This Row],[CSWNAS1Dif]]","v":290.82883770076199},{"$f":"WNARevAlloc[[#This Row],[CSWNAS2Rev]]+WNARevAlloc[[#This Row],[CSWNAS2Diff]]","v":822.35243026204898},{"$f":"WNARevAlloc[[#This Row],[SRRS1Rev]]+WNARevAlloc[[#This Row],[SRRS1Diff]]","v":34.019556213017893},{"$f":"WNARevAlloc[[#This Row],[SRRS2Rev]]+WNARevAlloc[[#This Row],[SRRS2Diff]]","v":63.179175824176085},{"$f":"SUM(WNARevAlloc[[#This Row],[AdjCSWNAS1Rev]:[AdjSRRS2Rev]])","v":1210.3800000000051},{"$f":"WNARevAlloc[[#This Row],[WNARRev]]-WNARevAlloc[[#This Row],[AdjTotCalcRev]]","v":0}]

{"sheet":"WNAR Rates","index":27,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Year","Period","BeginDate","EndDate","Region","CustClass","CSWNA","ARR","Combined","AdjCSWNA","AdjSRR","AdjCombined","Preparer's Notes","Reviewer's Notes"]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"NEMO","Res",6.6360000000000002E-2,2.7799999999999999E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":6.9140000000000007E-2},5.7299999999999997E-2,{"$f":"WNARRates[[#This Row],[ARR]]","v":2.7799999999999999E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":6.0079999999999995E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C","Subject to WNA Limit Adj."]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"WEMO","Res",6.6360000000000002E-2,2.7799999999999999E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":6.9140000000000007E-2},5.7299999999999997E-2,{"$f":"WNARRates[[#This Row],[ARR]]","v":2.7799999999999999E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":6.0079999999999995E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C","Subject to WNA Limit Adj."]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"SEMO","Res",4.743E-2,9.8999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":4.8419999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.743E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":9.8999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.8419999999999998E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"NEMO","SGS",2.7810000000000001E-2,-2.2000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":2.759E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.7810000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.2000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":2.759E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"WEMO","SGS",2.7810000000000001E-2,-2.2000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":2.759E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.7810000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.2000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":2.759E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2022,"S1",44652,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45016},"SEMO","SGS",1.6230000000000001E-2,-3.7200000000000002E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.251E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.6230000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":-3.7200000000000002E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.251E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"NEMO","Res",-1.9380000000000001E-2,4.6999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-1.891E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.9380000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":4.6999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.891E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"WEMO","Res",-1.9380000000000001E-2,4.6999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-1.891E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.9380000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":4.6999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-1.891E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"SEMO","Res",1.2800000000000001E-3,-1.2E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.16E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.2800000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-1.2E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.16E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"NEMO","SGS",-8.09E-3,5.9999999999999995E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-7.4900000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.09E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":5.9999999999999995E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-7.4900000000000001E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"WEMO","SGS",-8.09E-3,5.9999999999999995E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-7.4900000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-8.09E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":5.9999999999999995E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-7.4900000000000001E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2022,"S2",44835,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45199},"SEMO","SGS",4.4000000000000002E-4,6.9999999999999994E-5,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":5.1000000000000004E-4},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.4000000000000002E-4},{"$f":"WNARRates[[#This Row],[ARR]]","v":6.9999999999999994E-5},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":5.1000000000000004E-4},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"NEMO","Res",-7.92E-3,-2.6790000000000001E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-3.4710000000000005E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-7.92E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.6790000000000001E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.4710000000000005E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"WEMO","Res",-7.92E-3,-2.6790000000000001E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-3.4710000000000005E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-7.92E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.6790000000000001E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.4710000000000005E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"SEMO","Res",-5.0000000000000002E-5,-2.997E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-3.0020000000000002E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-5.0000000000000002E-5},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.997E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.0020000000000002E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"NEMO","SGS",-3.3300000000000001E-3,-2.1129999999999999E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-2.4459999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-3.3300000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.1129999999999999E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-2.4459999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"WEMO","SGS",-3.3300000000000001E-3,-2.1129999999999999E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-2.4459999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-3.3300000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.1129999999999999E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-2.4459999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2023,"S1",45017,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45382},"SEMO","SGS",-1.0000000000000001E-5,-3.2100000000000002E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":-3.2200000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":-1.0000000000000001E-5},{"$f":"WNARRates[[#This Row],[ARR]]","v":-3.2100000000000002E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":-3.2200000000000002E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"NEMO","Res",1.1849999999999999E-2,-2.9E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.1559999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.1849999999999999E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.9E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.1559999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"WEMO","Res",1.1849999999999999E-2,-2.9E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.1559999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.1849999999999999E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.9E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.1559999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"SEMO","Res",2.4930000000000001E-2,1.4999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":2.5080000000000002E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.4930000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":1.4999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":2.5080000000000002E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"NEMO","SGS",4.9300000000000004E-3,6.9999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":5.6300000000000005E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.9300000000000004E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":6.9999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":5.6300000000000005E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"WEMO","SGS",4.9300000000000004E-3,6.9999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":5.6300000000000005E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.9300000000000004E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":6.9999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":5.6300000000000005E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2023,"S2",45200,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45565},"SEMO","SGS",8.6400000000000001E-3,0,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":8.6400000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":8.6400000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":0},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.6400000000000001E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2024,"S1",45383,45930,"NEMO","Res",1.137E-2,1.33E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.2699999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.137E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":1.33E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.2699999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2024,"S1",45383,45930,"WEMO","Res",1.137E-2,1.33E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.2699999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.137E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":1.33E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.2699999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2024,"S1",45383,45930,"SEMO","Res",6.6600000000000001E-3,-2.2200000000000002E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":4.4399999999999995E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":6.6600000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-2.2200000000000002E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.4399999999999995E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2024,"S1",45383,45930,"NEMO","SGS",4.7699999999999999E-3,3.9100000000000003E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":8.6800000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":3.9100000000000003E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.6800000000000002E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2024,"S1",45383,45930,"WEMO","SGS",4.7699999999999999E-3,3.9100000000000003E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":8.6800000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":4.7699999999999999E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":3.9100000000000003E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":8.6800000000000002E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2024,"S1",45383,45930,"SEMO","SGS",2.3700000000000001E-3,-4.8000000000000001E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.8900000000000002E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.3700000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-4.8000000000000001E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.8900000000000002E-3},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"NEMO","Res",3.2149999999999998E-2,2.47E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":3.4619999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":3.2149999999999998E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":2.47E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.4619999999999998E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"WEMO","Res",3.2149999999999998E-2,2.47E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":3.4619999999999998E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":3.2149999999999998E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":2.47E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.4619999999999998E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column E\nAdjSRR from SRR Summary worksheet, row 84, column C"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"SEMO","Res",2.9350000000000001E-2,3.7399999999999998E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":3.3090000000000001E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.9350000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":3.7399999999999998E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.3090000000000001E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column I\nAdjSRR from SRR Summary worksheet, row 84, column E"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"NEMO","SGS",1.328E-2,7.3999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.4019999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.328E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":7.3999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.4019999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"WEMO","SGS",1.328E-2,7.3999999999999999E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.4019999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.328E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":7.3999999999999999E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.4019999999999999E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column H\nAdjSRR from SRR Summary worksheet, row 84, column D"]
[2024,"S2",45566,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":45930},"SEMO","SGS",1.021E-2,3.4000000000000002E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.055E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.021E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":3.4000000000000002E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.055E-2},"AdjCSWNA from CSWNA Summary worksheet, row 26, column J\nAdjSRR from SRR Summary worksheet, row 84, column F"]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"NEMO","Res",2.6790000000000001E-2,8.2100000000000003E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":3.5000000000000003E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.6790000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":8.2100000000000003E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.5000000000000003E-2}]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"NEMO","SGS",1.023E-2,3.3400000000000001E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.3569999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":1.023E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":3.3400000000000001E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.3569999999999999E-2}]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"WEMO","Res",2.3529999999999999E-2,1.7600000000000001E-2,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":4.113E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.3529999999999999E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":1.7600000000000001E-2},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":4.113E-2}]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"WEMO","SGS",9.4299999999999991E-3,5.96E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":1.5389999999999999E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":9.4299999999999991E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":5.96E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":1.5389999999999999E-2}]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"SEMO","Res",2.2960000000000001E-2,7.4599999999999996E-3,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":3.0420000000000003E-2},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":2.2960000000000001E-2},{"$f":"WNARRates[[#This Row],[ARR]]","v":7.4599999999999996E-3},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":3.0420000000000003E-2}]
[2025,null,45931,{"$f":"EDATE(WNARRates[[#This Row],[BeginDate]],12)-1","v":46295},"SEMO","SGS",6.1700000000000001E-3,-3.4000000000000002E-4,{"$f":"WNARRates[[#This Row],[CSWNA]]+WNARRates[[#This Row],[ARR]]","v":5.8300000000000001E-3},{"$f":"WNARRates[[#This Row],[CSWNA]]","v":6.1700000000000001E-3},{"$f":"WNARRates[[#This Row],[ARR]]","v":-3.4000000000000002E-4},{"$f":"WNARRates[[#This Row],[AdjCSWNA]]+WNARRates[[#This Row],[AdjSRR]]","v":5.8300000000000001E-3}]

{"sheet":"MeterReadSch","index":28,"n_rows":102,"n_cols":6,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["MonthBill","Cycle","Begin Bill Period","End Bill Period","Preparer Notes","Reviewer Notes"]
[45474,6,45454,45481,"Read dates from revenue reports"]
[45474,7,45451,45476,"Read dates from revenue reports"]
[45474,12,45458,45485,"Read dates from revenue reports"]
[45474,13,45461,45488,"Read dates from revenue reports"]
[45474,15,45463,45491,"Read dates from revenue reports"]
[45474,16,45464,45492,"Read dates from revenue reports"]
[45505,6,45482,45510,"Read dates from revenue reports"]
[45505,7,45477,45511,"Read dates from revenue reports"]
[45505,12,45486,45517,"Read dates from revenue reports"]
[45505,13,45489,45518,"Read dates from revenue reports"]
[45505,15,45492,45520,"Read dates from revenue reports"]
[45505,16,45493,45523,"Read dates from revenue reports"]
[45536,6,45511,45540,"Read dates from revenue reports"]
[45536,7,45512,45541,"Read dates from revenue reports"]
[45536,11,45520,45552,"Read dates from revenue reports"]
[45536,12,45518,45548,"Read dates from revenue reports"]
[45536,13,45519,45551,"Read dates from revenue reports"]
[45536,15,45521,45553,"Read dates from revenue reports"]
[45536,16,45524,45554,"Read dates from revenue reports"]
[45536,20,45505,45534,"Read dates from revenue reports"]
[45536,21,45532,45559,"Read dates from revenue reports"]
[45566,6,45541,45568,"Read dates from revenue reports"]
[45566,7,45542,45572,"Read dates from revenue reports"]
[45566,12,45549,45576,"Read dates from revenue reports"]
[45566,13,45552,45579,"Read dates from revenue reports"]
[45566,15,45554,45582,"Read dates from revenue reports"]
[45566,16,45555,45583,"Read dates from revenue reports"]
[45566,20,45535,45565,"Read dates from revenue reports"]
[45597,6,45569,45601,"Read dates from revenue reports"]
[45597,7,45573,45602,"Read dates from revenue reports"]
[45597,12,45577,45610,"Read dates from revenue reports"]
[45597,13,45580,45611,"Read dates from revenue reports"]
[45597,15,45583,45615,"Read dates from revenue reports"]
[45597,16,45584,45616,"Read dates from revenue reports"]
[45627,6,45602,45630,"Read dates from revenue reports"]
[45627,7,45603,45632,"Read dates from revenue reports"]
[45627,12,45611,45638,"Read dates from revenue reports"]
[45627,13,45612,45639,"Read dates from revenue reports"]
[45627,15,45616,45644,"Read dates from revenue reports"]
[45627,16,45617,45644,"Read dates from revenue reports"]
[45627,21,45596,45626,"Read dates from revenue reports"]
[45658,6,45631,45663,"Read dates from revenue reports"]
[45658,7,45633,45665,"Read dates from revenue reports"]
[45658,11,45643,45673,"Read dates from revenue reports"]
[45658,12,45639,45671,"Read dates from revenue reports"]
[45658,13,45640,45672,"Read dates from revenue reports"]
[45658,15,45645,45674,"Read dates from revenue reports"]
[45658,16,45645,45675,"Read dates from revenue reports"]
[45658,21,45627,45657,"Read dates from revenue reports"]
[45689,6,45664,45693,"Read dates from revenue reports"]
[45689,7,45666,45695,"Read dates from revenue reports"]
[45689,11,45674,45706,"Read dates from revenue reports"]
[45689,12,45672,45702,"Read dates from revenue reports"]
[45689,13,45673,45705,"Read dates from revenue reports"]
[45689,15,45675,45708,"Read dates from revenue reports"]
[45689,16,45676,45708,"Read dates from revenue reports"]
[45689,20,45657,45688,"Read dates from revenue reports"]
[45689,21,45658,45688,"Read dates from revenue reports"]
[45717,6,45694,45721,"Read dates from revenue reports"]
[45717,7,45696,45723,"Read dates from revenue reports"]
[45717,11,45707,45733,"Read dates from revenue reports"]
[45717,12,45703,45729,"Read dates from revenue reports"]
[45717,13,45706,45730,"Read dates from revenue reports"]
[45717,15,45709,45734,"Read dates from revenue reports"]
[45717,16,45709,45735,"Read dates from revenue reports"]
[45717,20,45717,45747,"Read dates from revenue reports"]
[45717,21,45717,45747,"Read dates from revenue reports"]
[45748,6,45722,45750,"Read dates from revenue reports"]
[45748,7,45724,45751,"Read dates from revenue reports"]
[45748,11,45734,45762,"Read dates from revenue reports"]
[45748,12,45730,45758,"Read dates from revenue reports"]
[45748,13,45731,45761,"Read dates from revenue reports"]
[45748,15,45735,45763,"Read dates from revenue reports"]
[45748,16,45736,45764,"Read dates from revenue reports"]
[45748,20,45748,45777,"Read dates from revenue reports"]
[45748,21,45717,45747,"Read dates from revenue reports"]
[45778,6,45751,45782,"Read dates from revenue reports"]
[45778,7,45752,45784,"Read dates from revenue reports"]
[45778,11,45763,45792,"Read dates from revenue reports"]
[45778,12,45759,45790,"Read dates from revenue reports"]
[45778,13,45762,45791,"Read dates from revenue reports"]
[45778,15,45764,45796,"Read dates from revenue reports"]
[45778,16,45765,45795,"Read dates from revenue reports"]
[45778,20,45778,45807,"Read dates from revenue reports"]
[45778,21,45748,45777,"Read dates from revenue reports"]
[45809,6,45783,45812,"Read dates from revenue reports"]
[45809,7,45785,45814,"Read dates from revenue reports"]
[45809,11,45793,45824,"Read dates from revenue reports"]
[45809,12,45791,45820,"Read dates from revenue reports"]
[45809,13,45792,45821,"Read dates from revenue reports"]
[45809,15,45797,45825,"Read dates from revenue reports"]
[45809,16,45796,45826,"Read dates from revenue reports"]
[45809,20,45808,45838,"Read dates from revenue reports"]
[45809,21,45809,45834,"Read dates from revenue reports"]
[45839,6,45813,45841,"Read dates from revenue reports"]
[45839,7,45815,45845,"Read dates from revenue reports"]
[45839,12,45821,45852,"Read dates from revenue reports"]
[45839,13,45822,45853,"Read dates from revenue reports"]
[45839,15,45826,45855,"Read dates from revenue reports"]
[45839,16,45827,45856,"Read dates from revenue reports"]
[45839,20,45839,45869,"Read dates from revenue reports"]

{"sheet":"CustEstVol","index":29,"n_rows":139,"n_cols":10,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","SAPRateCategory","Region","CustClass","CustCount","UsePerCust","NormVol","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"NMGC_SFGS","NEMO","SGS",2437,347.41656960264169,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":846654},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"NMGR_RFS","NEMO","Res",16133.5,155.97304834753703,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2516391},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"SMGC_SFGS","SEMO","SGS",3726.5,274.93436404691158,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1024543}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"SMGR_RFS","SEMO","Res",27825,123.53577039059967,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3437383}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"WMGC_SFGS","WEMO","SGS",571,306.04811426705947,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":174753}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45292},45323,"WMGR_RFS","WEMO","Res",3337.5,146.07970534627208,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":487541}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"NMGC_SFGS","NEMO","SGS",2440.5,285.4439731286015,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":696626},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"NMGR_RFS","NEMO","Res",16122.5,132.44858938434794,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2135402},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"SMGC_SFGS","SEMO","SGS",3721.5,222.75659325482778,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":828989}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"SMGR_RFS","SEMO","Res",27806.5,103.75418913357871,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2885041}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"WMGC_SFGS","WEMO","SGS",571.5,265.2444530099624,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151587}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45323},45352,"WMGR_RFS","WEMO","Res",3337,123.07577892458774,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":410704}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"NMGC_SFGS","NEMO","SGS",2434,210.29142733301734,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":511849},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"NMGR_RFS","NEMO","Res",16111.5,99.776060000924161,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1607542},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"SMGC_SFGS","SEMO","SGS",3729,165.71929999000466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":617967}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"SMGR_RFS","SEMO","Res",27812,81.561842735614221,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2268398}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"WMGC_SFGS","WEMO","SGS",572.5,200.48834025794966,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":114780}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45352},45383,"WMGR_RFS","WEMO","Res",3342,97.327798032602601,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":325270}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"NMGC_SFGS","NEMO","SGS",2423.5,142.80527946515238,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346089},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"NMGR_RFS","NEMO","Res",16009.5,69.806960684754756,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1117575},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"SMGC_SFGS","SEMO","SGS",3713,97.57005416583462,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":362278}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"SMGR_RFS","SEMO","Res",27728,49.212342090221661,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1364560}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"WMGC_SFGS","WEMO","SGS",570.5,111.09485427515115,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":63380}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45383},45413,"WMGR_RFS","WEMO","Res",3327,58.856915890609116,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":195817}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"NMGC_SFGS","NEMO","SGS",2408.5,62.86359981403367,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":151407},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"NMGR_RFS","NEMO","Res",15839,32.355106661544902,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":512473},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"SMGC_SFGS","SEMO","SGS",3694.5,43.090267362882457,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":159197}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"SMGR_RFS","SEMO","Res",27540.5,25.099574557571497,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":691255}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"WMGC_SFGS","WEMO","SGS",570,54.394657386657343,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":31005}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45413},45444,"WMGR_RFS","WEMO","Res",3295.5,31.828622799896465,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":104891}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"NMGC_SFGS","NEMO","SGS",2382.5,30.084836641693119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":71677},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"NMGR_RFS","NEMO","Res",15421,12.085795560709176,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":186375},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"SMGC_SFGS","SEMO","SGS",3659,26.806668834225672,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":98086}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"SMGR_RFS","SEMO","Res",27306.5,12.701835355285022,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":346843}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"WMGC_SFGS","WEMO","SGS",564.5,23.796071491713761,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13433}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45444},45474,"WMGR_RFS","WEMO","Res",3249.5,11.156511148638026,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36253}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGC_SFGS","NEMO","SGS",2354.5,28.363711901774998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":66782},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"NMGR_RFS","NEMO","Res",15196,10.085103223055476,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":153253},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGC_SFGS","SEMO","SGS",3642,23.202792432118315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84505}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"SMGR_RFS","SEMO","Res",27084,9.9085056933269637,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":268362}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"WMGC_SFGS","WEMO","SGS",561,21.991484240400087,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":12337}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45474},45505,"WMGR_RFS","WEMO","Res",3236,9.4999070442247078,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":30742}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGC_SFGS","NEMO","SGS",2356.5,26.53984322079344,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":62541},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"NMGR_RFS","NEMO","Res",15151,9.1592184597761364,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":138771},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGC_SFGS","SEMO","SGS",3633,23.867757068796021,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":86712}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"SMGR_RFS","SEMO","Res",26964,9.378385045284519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":252879}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"WMGC_SFGS","WEMO","SGS",559.5,18.660052113556979,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":10440}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45505},45536,"WMGR_RFS","WEMO","Res",3204,7.7180922700072614,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":24729}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGC_SFGS","NEMO","SGS",2355,35.918243885474915,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":84587},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"NMGR_RFS","NEMO","Res",15132,12.953252738456634,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":196009},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGC_SFGS","SEMO","SGS",3619,28.179741837794008,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":101982}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"SMGR_RFS","SEMO","Res",26896.5,12.010212609004119,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323033}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"WMGC_SFGS","WEMO","SGS",557,25.769442383939051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14354}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45536},45566,"WMGR_RFS","WEMO","Res",3185,11.282756463009656,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":35936}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGC_SFGS","NEMO","SGS",2349,49.80635960618153,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":116995},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"NMGR_RFS","NEMO","Res",15171.5,19.887491766605791,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":301723},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGC_SFGS","SEMO","SGS",3614.5,30.527746458010942,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":110343}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"SMGR_RFS","SEMO","Res",26839,13.771214486663101,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":369606}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"WMGC_SFGS","WEMO","SGS",555,33.561803233947998,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":18627}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45566},45597,"WMGR_RFS","WEMO","Res",3185.5,16.40830337642387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":52269}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGC_SFGS","NEMO","SGS",2403.5,118.60648404295326,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":285071},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"NMGR_RFS","NEMO","Res",15566.5,58.170040765973852,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":905504},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGC_SFGS","SEMO","SGS",3659,76.5793410134482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":280204}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"SMGR_RFS","SEMO","Res",27183.5,39.94808082090421,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1085929}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"WMGC_SFGS","WEMO","SGS",559,96.727734326113804,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54071}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45597},45627,"WMGR_RFS","WEMO","Res",3234,54.210861330981182,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":175318}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGC_SFGS","NEMO","SGS",2305,319.68473015184384,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":736873},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"NMGR_RFS","NEMO","Res",16790,133.53645908278742,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2242077},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGC_SFGS","SEMO","SGS",3419,250.42773998245099,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":856212}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"SMGR_RFS","SEMO","Res",27897,102.46831236333655,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2858559}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGC_SFGS","WEMO","SGS",529,339.77079962192818,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":179739}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45627},45658,"WMGR_RFS","WEMO","Res",3319,129.43748418198254,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":429603}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGC_SFGS","NEMO","SGS",2181,397.17457221458051,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":866238},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"NMGR_RFS","NEMO","Res",16143,159.65998538066043,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2577391},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGC_SFGS","SEMO","SGS",3346,326.0018643156007,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1090802}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"SMGR_RFS","SEMO","Res",27484,126.50700320186291,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":3476918}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"WMGC_SFGS","WEMO","SGS",518,424.58623359073357,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":219936}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45658},45689,"WMGR_RFS","WEMO","Res",3322,166.1071002408188,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":551808}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGC_SFGS","NEMO","SGS",2044,222.93781849315067,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":455685},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"NMGR_RFS","NEMO","Res",14960,93.060427072192581,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1392184},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGC_SFGS","SEMO","SGS",3204,246.88780930087378,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":791029}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"SMGR_RFS","SEMO","Res",26463,95.967873068057315,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":2539598}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"WMGC_SFGS","WEMO","SGS",518,198.1394034749035,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":102636}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45689},45717,"WMGR_RFS","WEMO","Res",3281,75.959509295946361,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":249223}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGC_SFGS","NEMO","SGS",2263,121.33489659743699,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":274581},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"NMGR_RFS","NEMO","Res",16076,54.095480156755414,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":869639},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGC_SFGS","SEMO","SGS",3345,87.448599402092654,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":292516}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"SMGR_RFS","SEMO","Res",27100,36.826906383763834,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":998009}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"WMGC_SFGS","WEMO","SGS",534,108.21786142322098,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":57788}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45717},45748,"WMGR_RFS","WEMO","Res",3311,42.786700694654186,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":141667}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGC_SFGS","NEMO","SGS",2228,48.684078096947935,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":108468},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"NMGR_RFS","NEMO","Res",16117,20.04455152944098,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":323058},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGC_SFGS","SEMO","SGS",3237,40.831656780970043,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":132172}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"SMGR_RFS","SEMO","Res",26914,21.471538827376079,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":577885}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"WMGC_SFGS","WEMO","SGS",524,37.555864503816792,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":19679}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45748},45778,"WMGR_RFS","WEMO","Res",3301,16.800245380187821,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":55458}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGC_SFGS","NEMO","SGS",2223,30.877526765632027,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":68641},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"NMGR_RFS","NEMO","Res",15963,10.873264925139496,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":173570},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGC_SFGS","SEMO","SGS",3313,28.336816178690011,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":93880}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"SMGR_RFS","SEMO","Res",27103,11.182282736228519,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":303073}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"WMGC_SFGS","WEMO","SGS",529,27.808780718336482,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":14711}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45778},45809,"WMGR_RFS","WEMO","Res",3309,10.946388637050466,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":36222}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGC_SFGS","NEMO","SGS",2159,24.782288096340899,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":53505},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"NMGR_RFS","NEMO","Res",15808,8.0845226467611333,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":127800},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGC_SFGS","SEMO","SGS",3222,23.409621663563005,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":75426}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"SMGR_RFS","SEMO","Res",26915,9.0270566598551003,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":242963}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"WMGC_SFGS","WEMO","SGS",531,24.813700564971754,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":13176}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45809},45839,"WMGR_RFS","WEMO","Res",3280,7.7947131097560973,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":25567}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"NMGC_SFGS","NEMO","SGS",2170,25.155208294930866,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":54587},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"NMGR_RFS","NEMO","Res",15805,7.8226808604871882,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":123637},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"SMGC_SFGS","SEMO","SGS",3166,23.528469677826912,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":74491}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"SMGR_RFS","SEMO","Res",26732,9.0618483465509527,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":242241}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"WMGC_SFGS","WEMO","SGS",502,22.066836653386453,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":11078}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45839},45870,"WMGR_RFS","WEMO","Res",3236,7.1100315203955491,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":23008}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"NMGC_SFGS","NEMO","SGS",2218,29.29872182146077,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":64985},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"NMGR_RFS","NEMO","Res",15732,9.1391143529112657,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":143777},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"SMGC_SFGS","SEMO","SGS",3441,29.407724498692239,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":101192}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"SMGR_RFS","SEMO","Res",27352,9.8791088768645832,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":270213}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"WMGC_SFGS","WEMO","SGS",564,31.145154255319145,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":17566}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45870},45901,"WMGR_RFS","WEMO","Res",3243,8.3285661424606854,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":27010}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"NMGC_SFGS","NEMO","SGS",2169,28.33799354541263,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":61465},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"NMGR_RFS","NEMO","Res",15764,10.120742197411809,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":159543},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"SMGC_SFGS","SEMO","SGS",3165,26.337431595576618,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":83358}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"SMGR_RFS","SEMO","Res",26753,10.140610884760559,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":271292}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"WMGC_SFGS","WEMO","SGS",520,30.316865384615387,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":15765}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45901},45931,"WMGR_RFS","WEMO","Res",3227,11.542444065695694,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":37247}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"NMGC_SFGS","NEMO","SGS",2170,73.783372811059905,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":160110},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"NMGR_RFS","NEMO","Res",15999,34.240564285267858,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":547815},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"SMGC_SFGS","SEMO","SGS",3172,44.823133984867589,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":142179}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"SMGR_RFS","SEMO","Res",26826,21.272525423096994,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":570657}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"WMGC_SFGS","WEMO","SGS",572,58.949256993006991,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":33719}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45931},45962,"WMGR_RFS","WEMO","Res",3272,29.559217909535452,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":96718}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"NMGC_SFGS","NEMO","SGS",2151,215.40692329149249,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":463340},"Incl. KMGC_SFGS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"NMGR_RFS","NEMO","Res",15690,94.538441937539829,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1483308},"Incl. KMGR_RFS Kirksville"]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"SMGC_SFGS","SEMO","SGS",3089,143.56612754936879,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":443476}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"SMGR_RFS","SEMO","Res",26382,64.142656432416032,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":1692212}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"WMGC_SFGS","WEMO","SGS",525,214.71450095238094,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":112725}]
[{"$f":"EDATE(CustEstVol[[#This Row],[MonthBill]],-1)","v":45962},45992,"WMGR_RFS","WEMO","Res",3293,93.445221378682049,{"$f":"ROUND(CustEstVol[[#This Row],[CustCount]]*CustEstVol[[#This Row],[UsePerCust]],0)","v":307715}]

{"sheet":"CustEstRev","index":30,"n_rows":277,"n_cols":13,"rows_kept":277,"cut":false,"hidden":false,"merged":[]}
["MonthFlow","MonthBill","Period","SAPRateCategory","Region","CustClass","NormVol","CSWNARate","SRRRate","CSWNARev","SRRRev","Preparer's Notes","Reviewer's Notes"]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-19930},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-67414}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2516391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29819},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-730}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":846654},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2819},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-17890}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":846654},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4174},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":593}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-172},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-103018}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3437383},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":85694},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":516}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1024543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-10},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3289}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1024543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8852},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3861},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-13061}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":487541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5777},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-141}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-582},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3693}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45292},45323,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":174753},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":862},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":122}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-16912},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-57207}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2135402},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":25305},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-619}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":696626},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2320},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-14720}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":696626},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3434},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":488}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-144},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-86465}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2885041},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":71924},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":433}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":828989},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-8},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2661}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":828989},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7162},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-3253},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-11003}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":410704},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4867},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-119}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-505},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3203}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45323},45352,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":747},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":106}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-12732},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-43066}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1607542},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":19049},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-466}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":511849},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-1704},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10815}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":511849},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2523},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":358}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-5.0000000000000002E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.997E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-113},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-67984}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2268398},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":56551},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":340}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":617967},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-1.0000000000000001E-5},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-3.2100000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-6},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1984}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":617967},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5339},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-7.92E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.6790000000000001E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-2576},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-8714}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":325270},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3854},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-94}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":-3.3300000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.1129999999999999E-2},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":-382},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2425}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45352},45383,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":114780},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":566},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":80}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":12707},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1486}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1117575},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":13243},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-324}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1651},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1353}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346089},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1706},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":242}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9088},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-3029}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1364560},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":34018},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":205}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":859},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-174}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":362278},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3130},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2226},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":260}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":195817},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2320},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-57}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":302},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":248}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45383},45413,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":63380},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":312},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":44}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5827},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":682}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":512473},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6073},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-149}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":722},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":592}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":151407},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":746},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":106}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4604},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1535}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":691255},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":17233},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":104}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":377},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-76}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159197},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1375},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1193},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":140}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":104891},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1243},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-30}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":148},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":121}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45413},45444,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":31005},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":153},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":22}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2119},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":248}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":186375},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2209},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-54}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":342},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":280}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":71677},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":353},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":50}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2310},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-770}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":346843},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8647},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":52}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":232},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-47}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":98086},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":847},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":412},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":430},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-11}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":64},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":53}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45444},45474,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13433},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":66},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":9}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1742},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":204}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":153253},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1816},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-44}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":319},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":261}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":66782},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":329},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":47}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1787},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-596}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":268362},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6690},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":200},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-41}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":730},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":350},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":41}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":30742},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":364},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-9}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":59},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45474},45505,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":12337},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":61},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":9}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1578},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":185}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":138771},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1644},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":298},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":245}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":62541},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":308},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":44}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1684},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-561}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":252879},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6304},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":38}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":206},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-42}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":86712},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":749},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":281},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":33}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":24729},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":293},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":50},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":41}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45505},45536,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":10440},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":51},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":7}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2229},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":261}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":196009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2323},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-57}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":403},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":331}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":84587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":417},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":59}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2151},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-717}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323033},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.4930000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.4999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8053},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":242},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-49}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101982},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":8.6400000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":881},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":409},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":35936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.1849999999999999E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.9E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":426},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-10}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":68},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":56}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45536},45566,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14354},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.9300000000000004E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":6.9999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":71},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3431},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":401}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":301723},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9700},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":745}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":558},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":457}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":116995},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1554},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":87}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2462},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-821}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":369606},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10848},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1382}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":262},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-53}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":110343},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1127},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":38}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":594},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":70}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":52269},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1680},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":129}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":89},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":73}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45566},45597,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":18627},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":247},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":14}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10296},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1204}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":905504},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29112},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2237}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1360},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1115}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":285071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3786},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":211}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7232},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2411}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1085929},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":31872},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":4061}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":664},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-134}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":280204},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2861},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":95}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1993},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":233}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":175318},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5636},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":433}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":258},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":211}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45597},45627,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54071},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":718},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2242077},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":25492},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2982}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2242077},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":72083},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":5538}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":736873},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3515},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2881}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":736873},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9786},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":545}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2858559},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":19038},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-6346}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2858559},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":83899},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10691}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":856212},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2029},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-411}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":856212},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8742},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":291}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":429603},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4885},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":571}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":429603},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":13812},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1061}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":179739},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":857},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":703}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45627},45658,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":179739},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2387},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":133}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2577391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29305},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3428}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2577391},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":82863},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":6366}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":866238},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4132},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3387}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":866238},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":11504},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":641}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3476918},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":23156},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-7719}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":3476918},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":102048},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":13004}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1090802},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2585},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-524}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1090802},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":11137},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":371}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":551808},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6274},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":734}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":551808},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":17741},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1363}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":219936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1049},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":860}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45658},45689,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":219936},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2921},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":163}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1392184},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":15829},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1852}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1392184},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":44759},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3439}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":455685},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2174},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1782}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":455685},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6051},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":337}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2539598},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":16914},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-5638}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":2539598},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":74537},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":9498}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":791029},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1875},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-380}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":791029},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8076},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":269}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":249223},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2834},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":331}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":249223},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8013},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":616}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":102636},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":490},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":401}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45689},45717,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":102636},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1363},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":76}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":869639},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":9888},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1157}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":869639},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":27959},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2148}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":274581},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1310},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1074}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":274581},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3646},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":203}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":998009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":6647},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-2216}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":998009},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":29292},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":3733}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":292516},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":693},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-140}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":292516},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2987},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":99}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":141667},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1611},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":188}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":141667},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4555},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":350}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":57788},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":276},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":226}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45717},45748,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":57788},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":767},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":43}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323058},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3673},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":430}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":323058},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":10386},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":798}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":108468},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":517},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":424}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":108468},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1440},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":80}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":577885},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3849},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-1283}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":577885},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":16961},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":2161}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":132172},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":313},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-63}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":132172},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1349},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":45}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":55458},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":631},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":74}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":55458},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1783},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":137}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":19679},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":94},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":77}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45748},45778,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":19679},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":261},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":15}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":173570},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1973},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":231}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":173570},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5580},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":429}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":68641},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":327},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":268}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":68641},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":912},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":51}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":303073},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":2018},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-673}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":303073},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":8895},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1133}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":93880},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":222},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-45}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":93880},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":959},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":32}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36222},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":412},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":36222},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1165},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":89}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14711},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":70},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":58}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45778},45809,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":14711},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":195},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":11}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":127800},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1453},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":170}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":127800},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4109},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":316}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":53505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":255},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":209}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":53505},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":711},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":242963},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1618},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-539}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":242963},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7131},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":909}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":75426},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":179},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-36}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":75426},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":770},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":26}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":25567},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":291},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":34}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":25567},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":822},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":63}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13176},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":63},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":52}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45809},45839,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":13176},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":175},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":10}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":123637},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1406},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":164}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":123637},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":3975},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":305}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":260},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":213}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":54587},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":725},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":242241},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1613},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-538}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":242241},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7110},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":906}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":74491},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":177},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-36}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":74491},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":761},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":25}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":23008},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":262},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":31}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":23008},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":740},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":57}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":11078},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":53},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":43}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45839},45870,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":11078},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":147},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":8}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":143777},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1635},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":191}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":143777},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":4622},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":355}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":64985},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":310},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":254}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":64985},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":863},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":48}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":270213},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1800},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-600}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":270213},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7931},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1011}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101192},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":240},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-49}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":101192},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1033},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":34}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":27010},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":307},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":36}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":27010},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":868},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":67}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":17566},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":84},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":69}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45870},45901,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":17566},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":233},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":13}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1814},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":212}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":159543},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":5129},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":394}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":61465},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":293},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":240}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":61465},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":816},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":45}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":271292},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":6.6600000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-2.2200000000000002E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1807},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-602}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":271292},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.9350000000000001E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.7399999999999998E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":7962},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":1015}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":83358},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":2.3700000000000001E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":-4.8000000000000001E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":198},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":-40}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":83358},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.021E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.4000000000000002E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":851},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":28}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":37247},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.137E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":1.33E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":423},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":50}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":37247},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":3.2149999999999998E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":2.47E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":1197},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":92}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":15765},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":4.7699999999999999E-3},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":3.9100000000000003E-3},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":75},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":62}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45901},45931,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":15765},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":1.328E-2},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":7.3999999999999999E-4},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":209},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":12}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":547815},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":547815},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":160110},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":160110},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":570657},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":570657},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":142179},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":142179},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":96718},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":96718},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":33719},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45931},45962,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":33719},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1483308},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","NMGR_RFS","NEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1483308},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":463340},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","NMGC_SFGS","NEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":463340},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1692212},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","SMGR_RFS","SEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":1692212},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":443476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","SMGC_SFGS","SEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":443476},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":307715},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","WMGR_RFS","WEMO","Res",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":307715},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S1","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":112725},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]
[{"$f":"EDATE(CustEstRev[[#This Row],[MonthBill]],-1)","v":45962},45992,"S2","WMGC_SFGS","WEMO","SGS",{"$f":"SUMPRODUCT((CustEstVol[MonthFlow]=CustEstRev[[#This Row],[MonthFlow]])*(CustEstVol[SAPRateCategory]=CustEstRev[[#This Row],[SAPRateCategory]])*(CustEstVol[CustClass]=CustEstRev[[#This Row],[CustClass]])*CustEstVol[NormVol])","v":112725},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjCSWNA])","v":0},{"$f":"SUMPRODUCT((WNARRates[BeginDate]<=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[EndDate]>=CustEstRev[[#This Row],[MonthFlow]])*(WNARRates[Region]=CustEstRev[[#This Row],[Region]])*(WNARRates[CustClass]=CustEstRev[[#This Row],[CustClass]])*(WNARRates[Period]=CustEstRev[[#This Row],[Period]])*WNARRates[AdjSRR])","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[CSWNARate]],0)","v":0},{"$f":"ROUND(CustEstRev[[#This Row],[NormVol]]*CustEstRev[[#This Row],[SRRRate]],0)","v":0}]

{"sheet":"CWNA Amounts","index":31,"n_rows":109,"n_cols":6,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["Month","Region","CustClass","CAWNA","Preparer's Notes","Reviewer's Notes"]
[45292,"NEMO","Res",59025.78,"Worksheet CSWNA NEMO row 12, column E"]
[45323,"NEMO","Res",29713.95,"Worksheet CSWNA NEMO row 13, column E"]
[45352,"NEMO","Res",98739.89,"Worksheet CSWNA NEMO row 14, column E"]
[45383,"NEMO","Res",86961.53,"Worksheet CSWNA NEMO row 15, column E"]
[45413,"NEMO","Res",70087.03,"Worksheet CSWNA NEMO row 16, column E"]
[45444,"NEMO","Res",11057.44,"Worksheet CSWNA NEMO row 17, column E"]
[45292,"WEMO","Res",5504.11,"Worksheet CSWNA WEMO row 12, column E"]
[45323,"WEMO","Res",9800.2099999999991,"Worksheet CSWNA WEMO row 13, column E"]
[45352,"WEMO","Res",20830.599999999999,"Worksheet CSWNA WEMO row 14, column E"]
[45383,"WEMO","Res",16805.41,"Worksheet CSWNA WEMO row 15, column E"]
[45413,"WEMO","Res",14478.7,"Worksheet CSWNA WEMO row 16, column E"]
[45444,"WEMO","Res",2294.25,"Worksheet CSWNA WEMO row 17, column E"]
[45292,"SEMO","Res",84318.53,"Worksheet CSWNA SEMO row 12, column E"]
[45323,"SEMO","Res",23405.81,"Worksheet CSWNA SEMO row 13, column E"]
[45352,"SEMO","Res",157273.18,"Worksheet CSWNA SEMO row 14, column E"]
[45383,"SEMO","Res",95751.85,"Worksheet CSWNA SEMO row 15, column E"]
[45413,"SEMO","Res",54481.31,"Worksheet CSWNA SEMO row 16, column E"]
[45444,"SEMO","Res",33907.75,"Worksheet CSWNA SEMO row 17, column E"]
[45292,"NEMO","SGS",6920.42,"Worksheet CSWNA NEMO row 25, column E"]
[45323,"NEMO","SGS",3973.08,"Worksheet CSWNA NEMO row 26, column E"]
[45352,"NEMO","SGS",11759.45,"Worksheet CSWNA NEMO row 27, column E"]
[45383,"NEMO","SGS",7885.45,"Worksheet CSWNA NEMO row 28, column E"]
[45413,"NEMO","SGS",8529.8700000000008,"Worksheet CSWNA NEMO row 29, column E"]
[45444,"NEMO","SGS",3765.68,"Worksheet CSWNA NEMO row 30, column E"]
[45292,"WEMO","SGS",750.17,"Worksheet CSWNA WEMO row 25, column E"]
[45323,"WEMO","SGS",1338.23,"Worksheet CSWNA WEMO row 26, column E"]
[45352,"WEMO","SGS",2883.28,"Worksheet CSWNA WEMO row 27, column E"]
[45383,"WEMO","SGS",1821.94,"Worksheet CSWNA WEMO row 28, column E"]
[45413,"WEMO","SGS",2059.15,"Worksheet CSWNA WEMO row 29, column E"]
[45444,"WEMO","SGS",758.19,"Worksheet CSWNA WEMO row 30, column E"]
[45292,"SEMO","SGS",7360.11,"Worksheet CSWNA SEMO row 25, column E"]
[45323,"SEMO","SGS",2348.0500000000002,"Worksheet CSWNA SEMO row 26, column E"]
[45352,"SEMO","SGS",13878.8,"Worksheet CSWNA SEMO row 27, column E"]
[45383,"SEMO","SGS",8452.24,"Worksheet CSWNA SEMO row 28, column E"]
[45413,"SEMO","SGS",4860.6099999999997,"Worksheet CSWNA SEMO row 29, column E"]
[45444,"SEMO","SGS",3023.35,"Worksheet CSWNA SEMO row 30, column E"]
[45474,"NEMO","Res",421.00003179068733,"Worksheet CWNA NEMO row 11, column E"]
[45505,"NEMO","Res",16311.141752702839,"Worksheet CWNA NEMO row 12, column E"]
[45536,"NEMO","Res",39184.312281645442,"Worksheet CWNA NEMO row 13, column E"]
[45566,"NEMO","Res",71757.980164551889,"Worksheet CWNA NEMO row 14, column E"]
[45597,"NEMO","Res",49028.654512751033,"Worksheet CWNA NEMO row 15, column E"]
[45627,"NEMO","Res",-60320.821986390642,"Worksheet CWNA NEMO row 16, column E"]
[45658,"NEMO","Res",-10816.453831732484,"Worksheet CWNA NEMO row 17, column E"]
[45689,"NEMO","Res",107190.97381397418,"Worksheet CWNA NEMO row 18, column E"]
[45717,"NEMO","Res",65373.954097728296,"Worksheet CWNA NEMO row 19, column E"]
[45748,"NEMO","Res",71749.645418276472,"Worksheet CWNA NEMO row 20, column E"]
[45778,"NEMO","Res",-23461.621667226304,"Worksheet CWNA NEMO row 21, column E"]
[45809,"NEMO","Res",3340.72075466562,"Worksheet CWNA NEMO row 22, column E"]
[45474,"NEMO","SGS",52.857839786342993,"Worksheet CWNA NEMO row 31, column E"]
[45505,"NEMO","SGS",2101.4240977876611,"Worksheet CWNA NEMO row 32, column E"]
[45536,"NEMO","SGS",4973.5693942032722,"Worksheet CWNA NEMO row 33, column E"]
[45566,"NEMO","SGS",8759.8121771837723,"Worksheet CWNA NEMO row 34, column E"]
[45597,"NEMO","SGS",6028.1339547921461,"Worksheet CWNA NEMO row 35, column E"]
[45627,"NEMO","SGS",-14674.431693430264,"Worksheet CWNA NEMO row 36, column E"]
[45658,"NEMO","SGS",-2389.5970119636231,"Worksheet CWNA NEMO row 37, column E"]
[45689,"NEMO","SGS",16131.823754128778,"Worksheet CWNA NEMO row 38, column E"]
[45717,"NEMO","SGS",8995.9609010220756,"Worksheet CWNA NEMO row 39, column E"]
[45748,"NEMO","SGS",9669.6242054936447,"Worksheet CWNA NEMO row 40, column E"]
[45778,"NEMO","SGS",50.998568771448177,"Worksheet CWNA NEMO row 41, column E"]
[45809,"NEMO","SGS",7.3960120088100005,"Worksheet CWNA NEMO row 42, column E"]
[45474,"WEMO","Res",86.197792019909159,"Worksheet CWNA WEMO row 11, column E"]
[45505,"WEMO","Res",3362.3844841097962,"Worksheet CWNA WEMO row 12, column E"]
[45536,"WEMO","Res",9199.5422632790051,"Worksheet CWNA WEMO row 13, column E"]
[45566,"WEMO","Res",13790.11761792739,"Worksheet CWNA WEMO row 14, column E"]
[45597,"WEMO","Res",11145.207587833145,"Worksheet CWNA WEMO row 15, column E"]
[45627,"WEMO","Res",-8901.4710957868519,"Worksheet CWNA WEMO row 16, column E"]
[45658,"WEMO","Res",-29154.91740193405,"Worksheet CWNA WEMO row 17, column E"]
[45689,"WEMO","Res",32399.407480388276,"Worksheet CWNA WEMO row 18, column E"]
[45717,"WEMO","Res",13135.342609394544,"Worksheet CWNA WEMO row 19, column E"]
[45748,"WEMO","Res",19007.140831050066,"Worksheet CWNA WEMO row 20, column E"]
[45778,"WEMO","Res",-6096.0526406508961,"Worksheet CWNA WEMO row 21, column E"]
[45809,"WEMO","Res",133.69613547136001,"Worksheet CWNA WEMO row 22, column E"]
[45474,"WEMO","SGS",12.227942660250774,"Worksheet CWNA WEMO row 31, column E"]
[45505,"WEMO","SGS",534.3567137746802,"Worksheet CWNA WEMO row 32, column E"]
[45536,"WEMO","SGS",1350.0384945720452,"Worksheet CWNA WEMO row 33, column E"]
[45566,"WEMO","SGS",2179.6041653422603,"Worksheet CWNA WEMO row 34, column E"]
[45597,"WEMO","SGS",1595.7123822688802,"Worksheet CWNA WEMO row 35, column E"]
[45627,"WEMO","SGS",-1624.3561051807776,"Worksheet CWNA WEMO row 36, column E"]
[45658,"WEMO","SGS",-4975.8884673513157,"Worksheet CWNA WEMO row 37, column E"]
[45689,"WEMO","SGS",5198.143844088715,"Worksheet CWNA WEMO row 38, column E"]
[45717,"WEMO","SGS",2262.9408686069382,"Worksheet CWNA WEMO row 39, column E"]
[45748,"WEMO","SGS",2108.5186029075367,"Worksheet CWNA WEMO row 40, column E"]
[45778,"WEMO","SGS",-87.355542778451962,"Worksheet CWNA WEMO row 41, column E"]
[45809,"WEMO","SGS",0,"Worksheet CWNA WEMO row 42, column E"]
[45474,"SEMO","Res",72.122858878179997,"Worksheet CWNA SEMO row 11, column E"]
[45505,"SEMO","Res",6336.8343879485683,"Worksheet CWNA SEMO row 12, column E"]
[45536,"SEMO","Res",33871.060481277258,"Worksheet CWNA SEMO row 13, column E"]
[45566,"SEMO","Res",80520.838954121253,"Worksheet CWNA SEMO row 14, column E"]
[45597,"SEMO","Res",112168.21560920976,"Worksheet CWNA SEMO row 15, column E"]
[45627,"SEMO","Res",3166.2867188200107,"Worksheet CWNA SEMO row 16, column E"]
[45658,"SEMO","Res",-32032.50698082304,"Worksheet CWNA SEMO row 17, column E"]
[45689,"SEMO","Res",-15046.642738547243,"Worksheet CWNA SEMO row 18, column E"]
[45717,"SEMO","Res",113498.14562697591,"Worksheet CWNA SEMO row 19, column E"]
[45748,"SEMO","Res",71746.020097410539,"Worksheet CWNA SEMO row 20, column E"]
[45778,"SEMO","Res",20184.279284913919,"Worksheet CWNA SEMO row 21, column E"]
[45809,"SEMO","Res",49.580287848960012,"Worksheet CWNA SEMO row 22, column E"]
[45474,"SEMO","SGS",6.2410637570367999,"Worksheet CWNA SEMO row 31, column E"]
[45505,"SEMO","SGS",582.03734802240308,"Worksheet CWNA SEMO row 32, column E"]
[45536,"SEMO","SGS",2909.5381898984779,"Worksheet CWNA SEMO row 33, column E"]
[45566,"SEMO","SGS",6895.2360532781677,"Worksheet CWNA SEMO row 34, column E"]
[45597,"SEMO","SGS",9567.6374757361864,"Worksheet CWNA SEMO row 35, column E"]
[45627,"SEMO","SGS",228.79014283521519,"Worksheet CWNA SEMO row 36, column E"]
[45658,"SEMO","SGS",-3255.4862621115781,"Worksheet CWNA SEMO row 37, column E"]
[45689,"SEMO","SGS",-1754.5306805594737,"Worksheet CWNA SEMO row 38, column E"]
[45717,"SEMO","SGS",9877.3574762631088,"Worksheet CWNA SEMO row 39, column E"]
[45748,"SEMO","SGS",4729.7002599910202,"Worksheet CWNA SEMO row 40, column E"]
[45778,"SEMO","SGS",1131.9440089587347,"Worksheet CWNA SEMO row 41, column E"]
[45809,"SEMO","SGS",0,"Worksheet CWNA SEMO row 42, column E"]

{"sheet":"ReconPerAdj","index":32,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Year","Period","EffDate","Region","CustClass","RateName","ReconcilingPeriodAdj","Preparer's Notes","Reviewer's Notes"]
[2024,"S1",45383,"NEMO","Res","CWNA",121749.34,"CSWNA NEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"NEMO","SGS","CWNA",14875.48,"CSWNA NEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"SEMO","Res","CWNA",101832.27,"CSWNA SEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"SEMO","SGS","CWNA",9271.5400000000009,"CSWNA SEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"WEMO","Res","CWNA",28635.34,"CSWNA WEMO Worksheet, row 19, column C"]
[2024,"S1",45383,"WEMO","SGS","CWNA",3951.49,"CSWNA WEMO Worksheet, row 32, column C"]
[2024,"S1",45383,"NEMO","Res","ARR",1048.0999999999995,"SRR Summary Worksheet, row 61, column C"]
[2024,"S1",45383,"NEMO","SGS","ARR",10290.039999999999,"SRR Summary Worksheet, row 61, column F"]
[2024,"S1",45383,"SEMO","Res","ARR",-33967.479999999996,"SRR Summary Worksheet, row 61, column I"]
[2024,"S1",45383,"SEMO","SGS","ARR",-1882.9099999999999,"SRR Summary Worksheet, row 61, column J"]
[2024,"S1",45383,"WEMO","Res","ARR",16534.120000000003,"SRR Summary Worksheet, row 61, column D"]
[2024,"S1",45383,"WEMO","SGS","ARR",5150.91,"SRR Summary Worksheet, row 61, column G"]
[2024,"S2",45566,"NEMO","Res","CWNA",355585.62,"CSWNA NEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"NEMO","SGS","CWNA",42833.95,"CSWNA NEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"SEMO","Res","CWNA",449138.43,"CSWNA SEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"SEMO","SGS","CWNA",39923.160000000003,"CSWNA SEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"WEMO","Res","CWNA",69713.279999999999,"CSWNA WEMO Worksheet, row 19, column C"]
[2024,"S2",45566,"WEMO","SGS","CWNA",9610.9599999999991,"CSWNA WEMO Worksheet, row 32, column C"]
[2024,"S2",45566,"NEMO","Res","ARR",26888.600000000002,"SRR Summary Worksheet, row 61, column C"]
[2024,"S2",45566,"NEMO","SGS","ARR",2585.48,"SRR Summary Worksheet, row 61, column F"]
[2024,"S2",45566,"SEMO","Res","ARR",57213.460000000006,"SRR Summary Worksheet, row 61, column I"]
[2024,"S2",45566,"SEMO","SGS","ARR",1325.1100000000001,"SRR Summary Worksheet, row 61, column J"]
[2024,"S2",45566,"WEMO","Res","ARR",5728.79,"SRR Summary Worksheet, row 61, column D"]
[2024,"S2",45566,"WEMO","SGS","ARR",355.68,"SRR Summary Worksheet, row 61, column G"]
[2025,null,45931,"NEMO","Res","CWNA",329759.49,"CWNA NEMO Worksheet, row 24, column C"]
[2025,null,45931,"NEMO","SGS","CWNA",39707.57,"CWNA NEMO Worksheet, row 45, column C"]
[2025,null,45931,"SEMO","Res","CWNA",394534.23,"CWNA SEMO Worksheet, row 24, column C"]
[2025,null,45931,"SEMO","SGS","CWNA",30918.47,"CWNA SEMO Worksheet, row 45, column C"]
[2025,null,45931,"WEMO","Res","CWNA",58106.6,"CWNA WEMO Worksheet, row 24, column C"]
[2025,null,45931,"WEMO","SGS","CWNA",8553.94,"CWNA WEMO Worksheet, row 45, column C"]
[2025,"S1",45931,"NEMO","Res","ARR",70935.14,"SRR Summary (1) Worksheet, row 73, column C"]
[2025,"S1",45931,"NEMO","SGS","ARR",14888.720000000001,"SRR Summary (1) Worksheet, row 73, column D"]
[2025,"S1",45931,"WEMO","Res","ARR",36590.68,"SRR Summary (1) Worksheet, row 73, column E"]
[2025,"S1",45931,"WEMO","SGS","ARR",6561.44,"SRR Summary (1) Worksheet, row 73, column F"]
[2025,"S1",45931,"SEMO","Res","ARR",87855.58,"SRR Summary (1) Worksheet, row 73, column G"]
[2025,"S1",45931,"SEMO","SGS","ARR",1237.0500000000002,"SRR Summary (1) Worksheet, row 73, column H"]
[2025,"S2",45931,"NEMO","Res","ARR",30118.400000000001,"SRR Summary (2) Worksheet, row 61, column C"]
[2025,"S2",45931,"NEMO","SGS","ARR",-1928.11,"SRR Summary (2) Worksheet, row 61, column D"]
[2025,"S2",45931,"WEMO","Res","ARR",6856.66,"SRR Summary (2) Worksheet, row 61, column E"]
[2025,"S2",45931,"WEMO","SGS","ARR",-1153.02,"SRR Summary (2) Worksheet, row 61, column F"]
[2025,"S2",45931,"SEMO","Res","ARR",40264.479999999996,"SRR Summary (2) Worksheet, row 61, column G"]
[2025,"S2",45931,"SEMO","SGS","ARR",-2926.98,"SRR Summary (2) Worksheet, row 61, column H"]

{"sheet":"VolTrueUp","index":33,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Year","Period","Region","CustClass","TrueUp","Preparer's Notes","Reviewer's Notes"]
[2024,"S1","NEMO","Res",-23009.570000000003,"SRR NEMO worksheet row 22, column C"]
[2024,"S1","NEMO","SGS",-4713.2299999999996,"SRR NEMO worksheet row 37, column C"]
[2024,"S1","WEMO","Res",-4004.43,"SRR WEMO worksheet row 22, column C"]
[2024,"S1","WEMO","SGS",226.01999999999998,"SRR WEMO worksheet row 37, column C"]
[2024,"S1","SEMO","Res",-58348.539999999994,"SRR SEMO worksheet row 22, column C"]
[2024,"S1","SEMO","SGS",-3648.9399999999996,"SRR SEMO worksheet row 37, column C"]
[2024,"S2","NEMO","Res",6645.29,"SRR NEMO worksheet row 22, column C"]
[2024,"S2","NEMO","SGS",1233.08,"SRR NEMO worksheet row 37, column C"]
[2024,"S2","WEMO","Res",-324.51,"SRR WEMO worksheet row 22, column C"]
[2024,"S2","WEMO","SGS",-43.32,"SRR WEMO worksheet row 37, column C"]
[2024,"S2","SEMO","Res",-85.67,"SRR SEMO worksheet row 22, column C"]
[2024,"S2","SEMO","SGS",-17.25,"SRR SEMO worksheet row 37, column C"]
[2025,"S1","NEMO","Res",88945.59,"ARR NEMO (S1)worksheet row 22, column C"]
[2025,"S1","NEMO","SGS",21379.61,"ARR NEMO (S1)worksheet row 37, column C"]
[2025,"S1","WEMO","Res",18876.59,"ARR WEMO (S1)worksheet row 22, column C"]
[2025,"S1","WEMO","SGS",4701.1099999999997,"ARR WEMO (S1)worksheet row 37, column C"]
[2025,"S1","SEMO","Res",88024.110000000015,"ARR SEMO (S1)worksheet row 22, column C"]
[2025,"S1","SEMO","SGS",2592.91,"ARR SEMO (S1)worksheet row 37, column C"]
[2025,"S2","NEMO","Res",-706.04,"ARR NEMO (S2)worksheet row 22, column C"]
[2025,"S2","NEMO","SGS",-185.08,"ARR NEMO (S2)worksheet row 37, column C"]
[2025,"S2","WEMO","Res",-47.88000000000001,"ARR WEMO (S2)worksheet row 22, column C"]
[2025,"S2","WEMO","SGS",40.97,"ARR WEMO (S2)worksheet row 37, column C"]
[2025,"S2","SEMO","Res",-1518.0300000000002,"ARR SEMO (S2)worksheet row 22, column C"]
[2025,"S2","SEMO","SGS",-122.32,"ARR SEMO (S2)worksheet row 37, column C"]

{"sheet":"PriorPerAdj","index":34,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Year","Period","Region","CustClass","RateName","Amount","Preparer's Notes","Reviewer's Notes"]
[2023,"S1","NEMO","Res","CSWNA",-461541.17,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","NEMO","Res","CSWNA",99465,"NEMO portion of $119,861 Deferred Limit Adj.","Excluded from 2022 S1 Rate"]
[2023,"S1","NEMO","SGS","CSWNA",-55632.41,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","SEMO","Res","CSWNA",-432309.64,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","SEMO","SGS","CSWNA",-37710.31,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","WEMO","Res","CSWNA",-94643.83,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","WEMO","Res","CSWNA",20396,"WEMO portion of $119,861 Deferred Limit Adj.","Excluded from 2022 S1 Rate"]
[2023,"S1","WEMO","SGS","CSWNA",-13934.43,"Detail in CSWNA Diff Worksheet"]
[2023,"S1","SEMO","SGS","CSWNA",15300,"Detail in ReconPerAdj. Explanation Worksheet"]

{"sheet":"RankNHDD","index":35,"n_rows":367,"n_cols":6,"rows_kept":367,"cut":false,"hidden":false,"merged":[]}
["Month","KIRKNHDD","CGINHDD","Rank","Preparer's Notes","Reviewer's Notes"]
[1,65.822706093189979,55.9,1,"From Commission Staff"]
[1,60.72220430107528,49.5,{"$f":"D2+1","v":2},"From Commission Staff"]
[1,57.487974910394264,46.1,{"$f":"D3+1","v":3},"From Commission Staff"]
[1,55.163817204301068,44,4,"From Commission Staff"]
[1,53.204211469534037,42.1,5,"From Commission Staff"]
[1,51.393243727598566,40.4,6,"From Commission Staff"]
[1,49.684964157706091,38.9,7,"From Commission Staff"]
[1,48.045860215053757,37.5,8,"From Commission Staff"]
[1,46.415931899641571,36.4,9,"From Commission Staff"]
[1,45.240573476702501,35.299999999999997,10,"From Commission Staff"]
[1,44.340537634408598,34.5,11,"From Commission Staff"]
[1,43.232365591397851,33.700000000000003,12,"From Commission Staff"]
[1,42.183512544802859,33,13,"From Commission Staff"]
[1,40.864462365591393,32.200000000000003,14,"From Commission Staff"]
[1,39.602455197132606,31.4,15,"From Commission Staff"]
[1,38.514211469534047,30.8,16,"From Commission Staff"]
[1,37.535376344086018,30.1,17,"From Commission Staff"]
[1,36.481272401433678,29.2,18,"From Commission Staff"]
[1,35.555268817204293,28.5,19,"From Commission Staff"]
[1,34.810842293906802,27.8,20,"From Commission Staff"]
[1,33.842401433691748,26.8,21,"From Commission Staff"]
[1,32.992311827956982,26,22,"From Commission Staff"]
[1,32.111827956989238,25.1,23,"From Commission Staff"]
[1,30.768136200716835,24.2,24,"From Commission Staff"]
[1,29.395394265232973,23.1,25,"From Commission Staff"]
[1,28.297043010752681,21.9,26,"From Commission Staff"]
[1,27.088584229390676,20.3,27,"From Commission Staff"]
[1,25.43605734767025,18.5,28,"From Commission Staff"]
[1,23.563172043010745,16.2,29,"From Commission Staff"]
[1,21.201881720430098,11.7,30,"From Commission Staff"]
[1,15.503064516129026,5.5,31,"From Commission Staff"]
[2,63.242389162561587,53,1,"From Commission Staff"]
[2,57.00799671592776,44.9,2,"From Commission Staff"]
[2,53.574663382594416,41.3,3,"From Commission Staff"]
[2,50.76514778325123,39.299999999999997,4,"From Commission Staff"]
[2,48.819934318555013,37.5,5,"From Commission Staff"]
[2,46.878288177339911,35.6,6,"From Commission Staff"]
[2,44.8792446633826,34.299999999999997,7,"From Commission Staff"]
[2,42.894445812807881,33.1,8,"From Commission Staff"]
[2,41.50905172413794,32.200000000000003,9,"From Commission Staff"]
[2,40.177586206896557,31.1,10,"From Commission Staff"]
[2,39.049371921182257,30,11,"From Commission Staff"]
[2,37.866009852216749,28.9,12,"From Commission Staff"]
[2,36.764934318555007,28.1,13,"From Commission Staff"]
[2,35.623895730706067,27.2,14,"From Commission Staff"]
[2,34.460303776683091,26.5,15,"From Commission Staff"]
[2,33.162060755336611,25.7,16,"From Commission Staff"]
[2,32.132516420361256,24.9,17,"From Commission Staff"]
[2,31.237635467980297,24,18,"From Commission Staff"]
[2,30.321371100164207,23,19,"From Commission Staff"]
[2,28.929610016420369,21.9,20,"From Commission Staff"]
[2,27.744831691297215,20.9,21,"From Commission Staff"]
[2,26.327175697865357,19.7,22,"From Commission Staff"]
[2,24.963612479474556,18.399999999999999,23,"From Commission Staff"]
[2,23.466264367816102,16.7,24,"From Commission Staff"]
[2,22.007783251231526,15,25,"From Commission Staff"]
[2,19.816995073891629,13.4,26,"From Commission Staff"]
[2,17.022586206896555,11.2,27,"From Commission Staff"]
[2,11.245615763546798,6.2,28,"From Commission Staff"]
[2,0,0,29,"From Commission Staff"]
[3,51.628887652947725,41.4,1,"From Commission Staff"]
[3,43.434677419354827,33.799999999999997,2,"From Commission Staff"]
[3,40.113602150537631,30.9,3,"From Commission Staff"]
[3,37.790615498702252,29.6,4,"From Commission Staff"]
[3,36.396559139784941,28.6,5,"From Commission Staff"]
[3,34.914068100358421,27.4,6,"From Commission Staff"]
[3,33.644802867383511,26.3,{"$f":"D67+1","v":7},"From Commission Staff"]
[3,32.487580645161287,25.3,8,"From Commission Staff"]
[3,31.421935483870971,24.3,9,"From Commission Staff"]
[3,30.452204301075266,23.5,10,"From Commission Staff"]
[3,29.412365591397851,22.6,11,"From Commission Staff"]
[3,28.303655913978496,21.7,12,"From Commission Staff"]
[3,27.318673835125448,20.8,13,"From Commission Staff"]
[3,26.526612903225807,20,14,"From Commission Staff"]
[3,25.620566679026073,19,15,"From Commission Staff"]
[3,24.763602150537633,18.100000000000001,16,"From Commission Staff"]
[3,23.623835125448029,17.2,17,"From Commission Staff"]
[3,22.574892473118279,16.399999999999999,18,"From Commission Staff"]
[3,21.718351254480282,15.4,19,"From Commission Staff"]
[3,20.845430107526884,14.4,20,"From Commission Staff"]
[3,19.96516129032258,13.2,21,"From Commission Staff"]
[3,18.934336917562728,12.1,22,"From Commission Staff"]
[3,17.770818193054012,11.2,23,"From Commission Staff"]
[3,16.436630824372756,10.1,24,"From Commission Staff"]
[3,15.104068100358422,9.1999999999999993,25,"From Commission Staff"]
[3,13.46325608701026,7.8,26,"From Commission Staff"]
[3,11.253028673835129,6.4,27,"From Commission Staff"]
[3,9.0216308243727621,4.7,28,"From Commission Staff"]
[3,6.3462544802867393,2.5,29,"From Commission Staff"]
[3,3.2097311827956996,0.2,30,"From Commission Staff"]
[3,0.40121863799283164,0,31,"From Commission Staff"]
[4,33.206111111111106,26.6,1,"From Commission Staff"]
[4,29.198333333333334,22.5,2,"From Commission Staff"]
[4,26.74902031063322,19.899999999999999,3,"From Commission Staff"]
[4,24.935830346475502,18.399999999999999,4,"From Commission Staff"]
[4,23.522592592592591,17,5,"From Commission Staff"]
[4,22.445579450418155,15.6,6,"From Commission Staff"]
[4,21.317777777777781,14.6,7,"From Commission Staff"]
[4,20.053518518518512,13.8,8,"From Commission Staff"]
[4,19.188333333333329,12.8,9,"From Commission Staff"]
[4,17.985507765830349,12,10,"From Commission Staff"]
[4,17.138888888888893,11.3,11,"From Commission Staff"]
[4,16.281535244922338,10.5,12,"From Commission Staff"]
[4,15.445925925925923,9.6999999999999993,13,"From Commission Staff"]
[4,14.683518518518516,8.8000000000000007,14,"From Commission Staff"]
[4,13.768148148148148,7.9,15,"From Commission Staff"]
[4,13.166111111111112,7.2,16,"From Commission Staff"]
[4,12.333333333333334,6.4,17,"From Commission Staff"]
[4,11.424444444444445,5.5,18,"From Commission Staff"]
[4,10.569814814814814,4.5,19,"From Commission Staff"]
[4,9.6188888888888879,3.6,20,"From Commission Staff"]
[4,8.7196296296296278,2.8,21,"From Commission Staff"]
[4,7.5681481481481452,1.7,22,"From Commission Staff"]
[4,6.3938888888888892,0.8,23,"From Commission Staff"]
[4,5.4016666666666673,0.1,24,"From Commission Staff"]
[4,4.2124074074074072,0,25,"From Commission Staff"]
[4,2.7270370370370371,0,26,"From Commission Staff"]
[4,1.0690740740740743,0,27,"From Commission Staff"]
[4,9.4444444444443821E-3,0,28,"From Commission Staff"]
[4,0,0,29,"From Commission Staff"]
[4,0,0,30,"From Commission Staff"]
[5,21.201254480286739,14.2,1,"From Commission Staff"]
[5,17.361827956989249,10.9,2,"From Commission Staff"]
[5,15.368243727598569,9,3,"From Commission Staff"]
[5,13.707939068100355,7.5,4,"From Commission Staff"]
[5,12.2791935483871,6.5,5,"From Commission Staff"]
[5,11.01689964157706,5.5,6,"From Commission Staff"]
[5,10.027741935483872,4.5,7,"From Commission Staff"]
[5,9.1459677419354843,3.8,8,"From Commission Staff"]
[5,8.2015412186379937,2.9,9,"From Commission Staff"]
[5,7.4299999999999979,2.1,{"$f":"D131+1","v":10},"From Commission Staff"]
[5,6.7132795698924737,1.3,11,"From Commission Staff"]
[5,6.065878136200717,0.6,12,"From Commission Staff"]
[5,5.264462365591398,0,13,"From Commission Staff"]
[5,4.6554838709677409,0,14,"From Commission Staff"]
[5,3.908870967741934,0,15,"From Commission Staff"]
[5,3.1718279569892456,0,16,"From Commission Staff"]
[5,2.4845698924731172,0,17,"From Commission Staff"]
[5,1.7857347670250883,0,18,"From Commission Staff"]
[5,0.92596774193548137,0,19,"From Commission Staff"]
[5,8.833333333333257E-2,0,20,"From Commission Staff"]
[5,0,0,21,"From Commission Staff"]
[5,0,0,22,"From Commission Staff"]
[5,0,0,23,"From Commission Staff"]
[5,0,0,24,"From Commission Staff"]
[5,0,0,25,"From Commission Staff"]
[5,0,0,26,"From Commission Staff"]
[5,0,0,27,"From Commission Staff"]
[5,0,0,28,"From Commission Staff"]
[5,0,0,29,"From Commission Staff"]
[5,0,0,30,"From Commission Staff"]
[5,0,0,31,"From Commission Staff"]
[6,8.9318637992831516,3.5,1,"From Commission Staff"]
[6,4.877347670250896,0.1,2,"From Commission Staff"]
[6,2.8872222222222224,0,3,"From Commission Staff"]
[6,1.612222222222222,0,4,"From Commission Staff"]
[6,0.56722222222222174,0,5,"From Commission Staff"]
[6,0,0,6,"From Commission Staff"]
[6,0,0,7,"From Commission Staff"]
[6,0,0,8,"From Commission Staff"]
[6,0,0,9,"From Commission Staff"]
[6,0,0,10,"From Commission Staff"]
[6,0,0,11,"From Commission Staff"]
[6,0,0,12,"From Commission Staff"]
[6,0,0,13,"From Commission Staff"]
[6,0,0,14,"From Commission Staff"]
[6,0,0,15,"From Commission Staff"]
[6,0,0,16,"From Commission Staff"]
[6,0,0,17,"From Commission Staff"]
[6,0,0,18,"From Commission Staff"]
[6,0,0,19,"From Commission Staff"]
[6,0,0,20,"From Commission Staff"]
[6,0,0,21,"From Commission Staff"]
[6,0,0,22,"From Commission Staff"]
[6,0,0,23,"From Commission Staff"]
[6,0,0,24,"From Commission Staff"]
[6,0,0,25,"From Commission Staff"]
[6,0,0,26,"From Commission Staff"]
[6,0,0,27,"From Commission Staff"]
[6,0,0,28,"From Commission Staff"]
[6,0,0,29,"From Commission Staff"]
[6,0,0,30,"From Commission Staff"]
[7,1.9386200716845867,0.1,1,"From Commission Staff"]
[7,0,0,2,"From Commission Staff"]
[7,0,0,3,"From Commission Staff"]
[7,0,0,4,"From Commission Staff"]
[7,0,0,5,"From Commission Staff"]
[7,0,0,6,"From Commission Staff"]
[7,0,0,7,"From Commission Staff"]
[7,0,0,8,"From Commission Staff"]
[7,0,0,9,"From Commission Staff"]
[7,0,0,10,"From Commission Staff"]
[7,0,0,11,"From Commission Staff"]
[7,0,0,12,"From Commission Staff"]
[7,0,0,{"$f":"D195+1","v":13},"From Commission Staff"]
[7,0,0,14,"From Commission Staff"]
[7,0,0,15,"From Commission Staff"]
[7,0,0,16,"From Commission Staff"]
[7,0,0,17,"From Commission Staff"]
[7,0,0,18,"From Commission Staff"]
[7,0,0,19,"From Commission Staff"]
[7,0,0,20,"From Commission Staff"]
[7,0,0,21,"From Commission Staff"]
[7,0,0,22,"From Commission Staff"]
[7,0,0,23,"From Commission Staff"]
[7,0,0,24,"From Commission Staff"]
[7,0,0,25,"From Commission Staff"]
[7,0,0,26,"From Commission Staff"]
[7,0,0,27,"From Commission Staff"]
[7,0,0,28,"From Commission Staff"]
[7,0,0,29,"From Commission Staff"]
[7,0,0,30,"From Commission Staff"]
[7,0,0,31,"From Commission Staff"]
[8,4.868709677419349,0.9,1,"From Commission Staff"]
[8,1.5306989247311804,0,2,"From Commission Staff"]
[8,4.2473118279569157E-2,0,3,"From Commission Staff"]
[8,0,0,4,"From Commission Staff"]
[8,0,0,5,"From Commission Staff"]
[8,0,0,6,"From Commission Staff"]
[8,0,0,7,"From Commission Staff"]
[8,0,0,8,"From Commission Staff"]
[8,0,0,9,"From Commission Staff"]
[8,0,0,10,"From Commission Staff"]
[8,0,0,11,"From Commission Staff"]
[8,0,0,12,"From Commission Staff"]
[8,0,0,13,"From Commission Staff"]
[8,0,0,14,"From Commission Staff"]
[8,0,0,15,"From Commission Staff"]
[8,0,0,16,"From Commission Staff"]
[8,0,0,17,"From Commission Staff"]
[8,0,0,18,"From Commission Staff"]
[8,0,0,19,"From Commission Staff"]
[8,0,0,20,"From Commission Staff"]
[8,0,0,21,"From Commission Staff"]
[8,0,0,22,"From Commission Staff"]
[8,0,0,23,"From Commission Staff"]
[8,0,0,24,"From Commission Staff"]
[8,0,0,25,"From Commission Staff"]
[8,0,0,26,"From Commission Staff"]
[8,0,0,27,"From Commission Staff"]
[8,0,0,28,"From Commission Staff"]
[8,0,0,29,"From Commission Staff"]
[8,0,0,30,"From Commission Staff"]
[8,0,0,31,"From Commission Staff"]
[9,17.450925925925926,12.6,1,"From Commission Staff"]
[9,13.436296296296296,8.9,2,"From Commission Staff"]
[9,11.309259259259257,6.7,3,"From Commission Staff"]
[9,9.779814814814813,5.2,4,"From Commission Staff"]
[9,8.3977777777777796,3.5,5,"From Commission Staff"]
[9,7.2085185185185194,2.7,6,"From Commission Staff"]
[9,6.1688888888888895,1.7,7,"From Commission Staff"]
[9,5.2650000000000006,0.9,8,"From Commission Staff"]
[9,4.532222222222221,0.2,9,"From Commission Staff"]
[9,3.8581481481481479,0,10,"From Commission Staff"]
[9,2.9318518518518517,0,11,"From Commission Staff"]
[9,2.153703703703703,0,12,"From Commission Staff"]
[9,1.3109259259259254,0,13,"From Commission Staff"]
[9,0.40222222222222398,0,14,"From Commission Staff"]
[9,0,0,{"$f":"D259+1","v":15},"From Commission Staff"]
[9,0,0,16,"From Commission Staff"]
[9,0,0,17,"From Commission Staff"]
[9,0,0,18,"From Commission Staff"]
[9,0,0,19,"From Commission Staff"]
[9,0,0,20,"From Commission Staff"]
[9,0,0,21,"From Commission Staff"]
[9,0,0,22,"From Commission Staff"]
[9,0,0,23,"From Commission Staff"]
[9,0,0,24,"From Commission Staff"]
[9,0,0,25,"From Commission Staff"]
[9,0,0,26,"From Commission Staff"]
[9,0,0,27,"From Commission Staff"]
[9,0,0,28,"From Commission Staff"]
[9,0,0,29,"From Commission Staff"]
[9,0,0,30,"From Commission Staff"]
[10,30.566308243727597,24.5,1,"From Commission Staff"]
[10,26.103745519713264,20.6,2,"From Commission Staff"]
[10,24.451899641577064,19.3,3,"From Commission Staff"]
[10,23.15010752688173,18,4,"From Commission Staff"]
[10,21.906021505376348,17,5,"From Commission Staff"]
[10,20.623530465949823,16,6,"From Commission Staff"]
[10,19.630035842293911,15.2,7,"From Commission Staff"]
[10,18.662240143369175,14,8,"From Commission Staff"]
[10,17.582616487455198,13,9,"From Commission Staff"]
[10,16.682347670250898,12.2,10,"From Commission Staff"]
[10,15.821451612903227,11.3,11,"From Commission Staff"]
[10,14.861003584229392,10.6,12,"From Commission Staff"]
[10,13.884193548387097,9.6999999999999993,13,"From Commission Staff"]
[10,12.987240143369178,8.9,14,"From Commission Staff"]
[10,12.091738351254483,8.3000000000000007,15,"From Commission Staff"]
[10,11.306774193548389,7.7,16,"From Commission Staff"]
[10,10.560179211469537,6.9,17,"From Commission Staff"]
[10,9.6870430107526921,5.9,18,"From Commission Staff"]
[10,8.9029928315412192,5.0999999999999996,19,"From Commission Staff"]
[10,8.1101612903225835,4.3,20,"From Commission Staff"]
[10,7.2248387096774218,3.4,21,"From Commission Staff"]
[10,6.0353942652329762,2.5,22,"From Commission Staff"]
[10,5.0546057347670255,1.6,23,"From Commission Staff"]
[10,3.9418817204301084,0.7,24,"From Commission Staff"]
[10,2.9795519713261664,0,25,"From Commission Staff"]
[10,1.7708960573476709,0,26,"From Commission Staff"]
[10,0.6302688172043015,0,27,"From Commission Staff"]
[10,0,0,28,"From Commission Staff"]
[10,0,0,29,"From Commission Staff"]
[10,0,0,30,"From Commission Staff"]
[10,0,0,31,"From Commission Staff"]
[11,47.151666666666671,37.9,1,"From Commission Staff"]
[11,41.107222222222205,33.200000000000003,2,"From Commission Staff"]
[11,38.468148148148153,31.1,3,"From Commission Staff"]
[11,36.311296296296284,29.5,4,"From Commission Staff"]
[11,34.695555555555543,28.1,5,"From Commission Staff"]
[11,33.244814814814809,27.1,6,"From Commission Staff"]
[11,31.984259259259254,26.1,7,"From Commission Staff"]
[11,30.960740740740736,24.9,8,"From Commission Staff"]
[11,29.911111111111111,24.1,9,"From Commission Staff"]
[11,28.929259259259258,23.1,10,"From Commission Staff"]
[11,27.719629629629626,22.4,11,"From Commission Staff"]
[11,26.551111111111105,21.7,12,"From Commission Staff"]
[11,25.420370370370367,20.8,13,"From Commission Staff"]
[11,24.463518518518519,19.8,14,"From Commission Staff"]
[11,23.609259259259261,18.8,15,"From Commission Staff"]
[11,22.759814814814813,17.899999999999999,16,"From Commission Staff"]
[11,22.064259259259259,17.2,17,"From Commission Staff"]
[11,21.27277777777778,16.3,{"$f":"D323+1","v":18},"From Commission Staff"]
[11,20.594444444444441,15.5,19,"From Commission Staff"]
[11,19.576666666666664,14.7,20,"From Commission Staff"]
[11,18.077962962962964,13.8,21,"From Commission Staff"]
[11,17.13425925925926,12.6,22,"From Commission Staff"]
[11,16.063148148148148,11.6,23,"From Commission Staff"]
[11,15.076851851851849,10.3,24,"From Commission Staff"]
[11,13.913333333333332,9,25,"From Commission Staff"]
[11,12.532777777777778,7.9,26,"From Commission Staff"]
[11,10.467222222222222,6.2,27,"From Commission Staff"]
[11,7.9072222222222202,4.2,28,"From Commission Staff"]
[11,5.3861111111111137,1.9,29,"From Commission Staff"]
[11,1.7907407407407412,0.1,30,"From Commission Staff"]
[12,64.141129032258078,54.3,1,"From Commission Staff"]
[12,56.413440860215061,46.4,2,"From Commission Staff"]
[12,53.055698924731203,42.8,3,"From Commission Staff"]
[12,50.106075268817207,40.6,4,"From Commission Staff"]
[12,47.620430107526893,38.5,5,"From Commission Staff"]
[12,45.680143369175624,37,6,"From Commission Staff"]
[12,43.916648745519709,35.6,7,"From Commission Staff"]
[12,42.349301075268826,34.4,8,"From Commission Staff"]
[12,41.072741935483876,33.200000000000003,9,"From Commission Staff"]
[12,40.174856630824387,32.200000000000003,10,"From Commission Staff"]
[12,39.343028673835128,31.2,11,"From Commission Staff"]
[12,38.280358422939067,30.5,12,"From Commission Staff"]
[12,37.370770609319003,29.8,13,"From Commission Staff"]
[12,36.52629032258065,29.1,14,"From Commission Staff"]
[12,35.81541218637993,28.4,15,"From Commission Staff"]
[12,34.727007168458776,27.7,16,"From Commission Staff"]
[12,33.681792114695341,27.1,17,"From Commission Staff"]
[12,32.824336917562725,26.3,18,"From Commission Staff"]
[12,31.934193548387089,25.6,19,"From Commission Staff"]
[12,30.966792114695341,25,20,"From Commission Staff"]
[12,30.176039426523289,24.2,21,"From Commission Staff"]
[12,29.45564516129032,23.1,22,"From Commission Staff"]
[12,28.63349462365591,22.2,23,"From Commission Staff"]
[12,27.616182795698922,21.3,24,"From Commission Staff"]
[12,26.567401433691753,20.3,25,"From Commission Staff"]
[12,25.634014336917563,19,26,"From Commission Staff"]
[12,24.530483870967746,17.3,27,"From Commission Staff"]
[12,23.029551971326168,15.7,28,"From Commission Staff"]
[12,20.715035842293908,14,29,"From Commission Staff"]
[12,18.225089605734766,10.8,30,"From Commission Staff"]
[12,12.179946236559145,5.2,31,"From Commission Staff"]

{"sheet":"TempAdj","index":36,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Month","AdjustPct","Preparer's Notes","Reviewer's Notes"]
[1,2.8899999999999999E-2,"Set by original filing."]
[2,3.9800000000000002E-2,"Set by original filing."]
[3,7.0599999999999996E-2,"Set by original filing."]
[4,0.1125,"Set by original filing."]
[5,0.2883,"Set by original filing."]
[6,0.67179999999999995,"Set by original filing."]
[7,0.74939999999999996,"Set by original filing."]
[8,1.0758000000000001,"Set by original filing."]
[9,0.30930000000000002,"Set by original filing."]
[10,0.1114,"Set by original filing."]
[11,4.2599999999999999E-2,"Set by original filing."]
[12,2.8799999999999999E-2,"Set by original filing."]

{"sheet":"VolumetricRates","index":37,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Region","CustClass","VolRate","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
["NEMO","Res",0.33606999999999998,45231,45412]
["NEMO","Res",0.35071999999999998,45413,45443]
["NEMO","Res",0.33239000000000002,45444,45473]
["NEMO","Res",0.33048,45474,45504]
["NEMO","Res",0.33004,45505,45535]
["NEMO","Res",0.33028999999999997,45536,45565]
["NEMO","Res",0.33187,45566,45596]
["NEMO","Res",0.33606999999999998,45597,45664]
["NEMO","Res",0.44275999999999999,45665,2958101]
["NEMO","SGS",0.14216000000000001,43709,45664]
["NEMO","SGS",0.18593999999999999,45665,2958101]
["SEMO","Res",0.24335000000000001,43709,45664]
["SEMO","Res",0.31279000000000001,45665,2958101]
["SEMO","SGS",8.3119999999999999E-2,43709,45664]
["SEMO","SGS",0.10650999999999999,45665,2958101]
["WEMO","Res",0.33606999999999998,45231,45412]
["WEMO","Res",0.35071999999999998,45413,45443]
["WEMO","Res",0.33239000000000002,45444,45473]
["WEMO","Res",0.33048,45474,45504]
["WEMO","Res",0.33004,45505,45535]
["WEMO","Res",0.33028999999999997,45536,45565]
["WEMO","Res",0.33187,45566,45596]
["WEMO","Res",0.33606999999999998,45597,45664]
["WEMO","Res",0.44275999999999999,45665,2958101]
["WEMO","SGS",0.14216000000000001,43709,45664]
["WEMO","SGS",0.18593999999999999,45665,2958101]

{"sheet":"BillDeter","index":38,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Region","CustClass","CustClassLong","BillingDeterminants","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
["WEMO","SGS","Small Commercial",700365.64440726885,43709,45664,"Set in previous rate case."]
["WEMO","Res","Residential",2140376.9890333959,43709,45664,"Set in previous rate case."]
["SEMO","SGS","Small Commercial",3908443.5557121718,43709,45664,"Set in previous rate case."]
["SEMO","Res","Residential",15300894.639401933,43709,45664,"Set in previous rate case."]
["NEMO","SGS","Small Commercial",3249867.6799999997,43709,45664,"Set in previous rate case."]
["NEMO","Res","Residential",11089284.458101537,43709,45664,"Set in previous rate case."]
["WEMO","SGS","Small Commercial",907146,45665,2958101,"Set by first revised tariff sheet 67.8"]
["WEMO","Res","Residential",2469188,45665,2958101,"Set by first revised tariff sheet 67.8"]
["SEMO","SGS","Small Commercial",5009348,45665,2958101,"Set by first revised tariff sheet 67.8"]
["SEMO","Res","Residential",17185669,45665,2958101,"Set by first revised tariff sheet 67.8"]
["NEMO","SGS","Small Commercial",3880055,45665,2958101,"Set by first revised tariff sheet 67.8"]
["NEMO","Res","Residential",12307679,45665,2958101,"Set by first revised tariff sheet 67.8"]

{"sheet":"BetaCoeff","index":39,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["SAPRateCategory","RateSched","ProfitCenter","Territory","Region","CustClass","BetaCoeff","BeginDate","EndDate","Preparer's Notes","Reviewer's Notes"]
["KMGC_SFGS","60-GCSF",10323,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.23893880000000001,43709,45664,"Set by original filing."]
["KMGR_RFS","60-GRF",10323,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.11254740000000001,43709,45664,"Set by original filing."]
["WMGC_SFGS","61-GCSF",10243,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.23893880000000001,43709,45664,"Set by original filing."]
["WMGR_RFS","61-GRF",10243,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.11254740000000001,43709,45664,"Set by original filing."]
["SMGC_SFGS","62-GCSF",10244,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.23716039999999999,43709,45664,"Set by original filing."]
["SMGR_RFS","62-GRF",10244,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.110869,43709,45664,"Set by original filing."]
["NMGC_SFGS","63-GCSF",10245,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.23893880000000001,43709,45664,"Set by original filing."]
["NMGR_RFS","63-GRF",10245,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.11254740000000001,43709,45664,"Set by original filing."]
["KMGC_SFGS","60-GCSF",10323,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.36847000000000002,45665,2958101,"Set by Rate Case GR-2024-0106"]
["KMGR_RFS","60-GRF",10323,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"KIRK"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.14108999999999999,45665,2958101,"Set by Rate Case GR-2024-0107"]
["WMGC_SFGS","61-GCSF",10243,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.37952999999999998,45665,2958101,"Set by Rate Case GR-2024-0108"]
["WMGR_RFS","61-GRF",10243,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"WEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.15092,45665,2958101,"Set by Rate Case GR-2024-0109"]
["SMGC_SFGS","62-GCSF",10244,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.32962999999999998,45665,2958101,"Set by Rate Case GR-2024-0110"]
["SMGR_RFS","62-GRF",10244,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"SEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.14080000000000001,45665,2958101,"Set by Rate Case GR-2024-0111"]
["NMGC_SFGS","63-GCSF",10245,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"SGS"},0.36847000000000002,45665,2958101,"Set by Rate Case GR-2024-0112"]
["NMGR_RFS","63-GRF",10245,{"$f":"INDEX(RateSched[Territory],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[Region],MATCH(BetaCoeff[[#This Row],[ProfitCenter]],RateSched[ProfitCenter],0))","v":"NEMO"},{"$f":"INDEX(RateSched[CustClassShort],MATCH(BetaCoeff[[#This Row],[SAPRateCategory]],RateSched[SAPRateCategory],0))","v":"Res"},0.14108999999999999,45665,2958101,"Set by Rate Case GR-2024-0113"]

{"sheet":"ValidationLists","index":40,"n_rows":9,"n_cols":25,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Territory",null,"Region",null,"CustClassLong","CustClassShort",null,"Period","StartMo","MonthNo",null,"RateName",null,"ProfitCenter",null,"RateSched","Territory","Region","CustClassLong","CustClassShort","ProfitCenter","SAPRateCategory","ADID",null,"Method"]
["KIRK",null,"NEMO",null,"Residential","Res",null,"S1","April",4,null,"CSWNA",null,10323,null,"60-GCSF","KIRK","NEMO","Small Commercial","SGS",10323,"KMGC_SFGS","C1",null,"Old"]
["NEMO",null,"SEMO",null,"Small Commercial","SGS",null,"S2","October",10,null,"SRR",null,10243,null,"60-GRF","KIRK","NEMO","Residential","Res",10323,"KMGR_RFS","R1",null,"New"]
["SEMO",null,"WEMO",null,null,null,null,null,null,null,null,"CAWNA",null,10244,null,"61-GCSF","WEMO","WEMO","Small Commercial","SGS",10243,"WMGC_SFGS","C1"]
["WEMO",null,null,null,null,null,null,null,null,null,null,"ARR",null,10245,null,"61-GRF","WEMO","WEMO","Residential","Res",10243,"WMGR_RFS","R1"]
[null,null,null,null,null,null,null,null,null,null,null,"CWNA",null,null,null,"62-GCSF","SEMO","SEMO","Small Commercial","SGS",10244,"SMGC_SFGS","C1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"62-GRF","SEMO","SEMO","Residential","Res",10244,"SMGR_RFS","R1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"63-GCSF","NEMO","NEMO","Small Commercial","SGS",10245,"NMGC_SFGS","C1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"63-GRF","NEMO","NEMO","Residential","Res",10245,"NMGR_RFS","R1"]

{"sheet":"DateSet","index":41,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Year",{"$f":"INDEX(B7:B17,C7)","v":2025}]
[null,"Start Month",null,{"$f":"DATE(C2-1,7,1)","v":45474}]
[null,"New Rate Eff:",null,{"$f":"DATE(C2,10,1)","v":45931}]
[]
[null,"Year"]
[null,2020,6]
[null,2021]
[null,2022]
[null,2023]
[null,2024]
[null,2025]
[null,2026]
[null,2027]
[null,2028]
[null,2029]
[null,2030]